Documente Academic
Documente Profesional
Documente Cultură
ICAP
Bank
All rights reserved. No part of this publication may be reproduced, stored in a retrieval
system, or transmitted, in any form or by any means, electronic, mechanical, photocopying,
recording, scanning or otherwise, without the prior permission in writing of Emile Woolf
Publishing Limited, or as expressly permitted by law, or under the terms agreed with the
appropriate reprographics rights organisation.
You must not circulate this book in any other binding or cover and you must impose the
same condition on any acquirer.
Notice
Emile Woolf International has made every effort to ensure that at the time of writing the
contents of this study text are accurate, but neither Emile Woolf International nor its directors
or employees shall be under any liability whatsoever for any inaccurate or misleading
information this work could contain.
C
Contents
Page
Question and Answers Index v
Questions
Section A Questions 1
Answers
Section B Answers 79
I
Index to questions and answers
Question Answer
page page
1.10 AFRIDI 7 87
2.3 MB LIMITED 11 92
Question Answer
page page
2.8 MJ ENTERPRISES 14 98
Question Answer
page page
Question Answer
page page
Q
Questions
CHAPTER 1 – IAS 2: INVENTORIES
1.1 SHADUR RETAIL
A Shadur Retail has the following purchases and sales of a particular product line.
Units Purchase Units Selling
purchased price per sold price per
unit unit
Rs.000 Rs.000
2 December 100 500 60 530
16 December 60 503 80 528
30 December 70 506 50 526
14 January 50 509 70 524
28 January 80 512 50 522
11 February 40 515 40 520
At 31 December the physical inventory was 150 units. The cost of inventories is
determined on a FIFO basis. Selling and distribution costs amount to 5% of selling
price and general administration expenses amount to 7% of selling price.
Required:
(a) State any three reasons why the net realisable value of inventory may be less
than cost.
(b) Calculate to the nearest Rs.000 the value of inventory at 31 December
(i) at cost
(ii) at net realisable value
(iii) at the amount to be included in the financial statements in accordance with
IAS 2
Quantities
Opening
Import Duties
balance Qty.
Invoice sold
Items purcha
Value
sed
Re- Non-
Qty. Value Qty. Value
fundable refundable
Required:
Compute the value of closing inventory of finished goods as on August 31, 2015 based
on weighted average cost method.
(iii) Goods costing Rs. 410,000 purchased on credit from Mustafa & Co. were
received on December 28, 2015 and included in the physical count. However, the
purchase had not been recorded.
(iv) On December 23, 2015 goods costing Rs. 400,000 were purchased on credit
from Mubina Supplies, Faisalabad. The purchase was recorded on December 27,
2015 i.e. when the goods were lifted by the transport company appointed by Mr.
Kaizar, from the warehouse of Mubina Supplies. The goods arrived on January 3,
2016.
(v) List of inventory at a shop situated in Sialkot had been under cast by Rs. 90,000.
(vi) On December 25, 2015 goods costing Rs. 310,000 were sold on credit to Skims
Industries for Rs. 500,000. The goods were shipped on December 28, 2015 and
were received by the customer on January 2, 2016.
(vii) Goods costing Rs. 2,500,000 had been returned to Ali Garments on December
30, 2015. A credit note was received from the supplier on January 5, 2016 and
entered in the books in January 2016. No payment had been made for the goods
prior to their return.
(viii) Goods sold to a customer Mr. Saleem were recorded in inventory ledger account
at the sale price of Rs. 780,000. The goods were sold at cost plus 30%.
Required:
(a) Reconcile the ledger balance with the physical record to determine the shortage
(if any).
(b) Determine the value of inventory that should be recorded in the statements of
financial position.
(c) Prepare the adjusting entries that should be recorded in the books of Fashion
Blue Enterprises, in December 2015.
(iv) Goods costing Rs. 6,000 were purchased on June 28 but remained unpaid till
July 24, 2015.
(v) An invoice amounting to Rs. 10,000 was raised on July 9, 2015 but remained
uncollected till July 14, 2015.
(vi) An inspection of the inventory count sheets prepared on July 14, 2015 showed
that a page total of Rs. 5,000 had been carried to the summary as Rs. 6,000. In
addition, the total of another page had been undercast by Rs. 200.
(vii) Included in the physical count were goods costing Rs. 2,200 which were held on
behalf of a supplier.
Required:
Determine the amount of inventory required to be disclosed in the financial statements
as at June 30, 2015.
1.10 AFRIDI
Afridi does not keep perpetual records of inventory. At the end of each quarter, the
value of inventory is determined through physical inventory. However, the record of
inventory taken on 31 March 2015 was destroyed in an accident and Afridi has
extracted the following information for the purpose of inventory valuation:
(i) Invoices entered in the purchase day book, during the quarter, totalled Rs.
138,560 of which Rs. 28,000 related to the goods received on or before 31
December 2014. Invoices entered in April 2015 relating to goods received in
March 2015 amount to Rs. 37,000.
(ii) Sales invoiced to customers amounted to Rs. 151,073 of which Rs. 38,240
related to goods dispatched on or before 31 December 2014. Goods dispatched
to customers before 31 March 2015 but invoiced in April 2015 amounted to Rs.
25,421.
(iii) Credit notes of Rs. 12,800 had been issued to customers in respect of goods
returned during the period.
(iv) Purchases included Rs. 2,200 spent on acquisition of a ceiling fan for the shop.
(v) A sale invoice of Rs. 5,760 had been recorded twice in the sales day book.
(vi) Goods having sale value of Rs. 2,100 were given by way of charity.
(vii) Afridi normally sells goods at a margin of 20% on cost. However, he had
allowed a special discount of 10% on goods costing Rs. 6,000 which were sold
on 15 February 2015.
(viii) On 31 December 2014, the inventory was valued at Rs. 140,525. However,
while reviewing these inventory sheets on 31 March 2015 the following
discrepancies were found:
(a) A page total of Rs. 15,059 had been carried to the summary as Rs.
25,059.
(b) 1,000 items costing Rs. 10 each had been valued at Rs. 0.50 each.
Required:
Calculate the amount of inventory in hand as on 31 March 2015.
4 A motor car was purchased in May 2012 for Rs.7.8 million. The accounting policy
is depreciation at 20% straight line on the cost of the assets in use at the year
end. The car was traded in for a replacement vehicle purchased in July 2015 with
the agreed part exchange value being Rs.2.4 million. The company’s year-end is
31 December.
What was the profit or loss on disposal?
5 A business purchased some land and buildings on 1 January 2011 for Rs.800
million (land Rs.250 million and buildings Rs.550 million). The buildings are to be
depreciated over a period of 50 years.
On 1 January 2015 the land and buildings were revalued to Rs.1,500 million (land
Rs.400 million and buildings Rs.1,100 million). At this date the buildings were
believed to have a remaining useful life of 40 years.
What is the original depreciation charge for the buildings and the revised charge
from 1 January 2015?
6 A business purchased land for Rs.250 million and buildings for Rs.400 million on
1 January 2011. The buildings were to be depreciated over a period of 50 years.
On 1 January 2015 the land was revalued to Rs.520 million and the buildings
were revalued at Rs.750 million.
What amount is to be taken to the revaluation reserve on 1 January 2015?
Required:
Prepare a vehicle account, a provision for depreciation account, a depreciation account
and a disposals account for the years 2012 to 2015.
2.3 MB LIMITED
MB Company bought an asset on 24 July 2012 at a cost of Rs.180 million. The asset
had an expected useful life of 10 years and an expected residual value of Rs.20 million.
The company applies straight-line depreciation to this category of non-current assets. It
also charges a full year’s depreciation in the year of acquisition and no depreciation in
the year of disposal. Its financial year ends on 31 December.
At 31 December 2013, the company re-valued the asset to Rs.240 million. Its expected
remaining useful life is now 8 years, but its expected residual value is zero.
Required
(a) Show in T account format the book-keeping entries required to record the
revaluation of the asset on 31 December 2013.
(b) The asset was sold on 12 February 2015 for Rs.225 million. Calculate the gain or
loss on disposal reported in the statement of comprehensive income for 2015,
and show the total effect of the disposal on the retained earnings of the company.
Ignore taxation.
(4) Chiniot Trucking Limited does not keep separate ledger accounts for each
individual lorry.
Required
(a) Write up the following accounts for the year to 30 April 2015:
(i) lorries account
(ii) lorries disposal account
(iii) allowance for depreciation on lorries account.
(b) Show how the lorries account and the allowance for depreciation account would
be presented in Chiniot Trucking Limited’s statement of financial position as at 30
April 2015.
Required:
Prepare necessary journal entries to record the required corrections.
Required:
(a) Machinery Account from 1 July 2013 to 30 June 2015
(b) Machinery Disposal Account for the years ended 30 June 2014 and 2015
Following further information is available in respect of the vehicles for the last three
years (01-07-2012 to 30-06-2015):
(i) Depreciation is being provided at the rate of 20% per annum on diminishing
balance method.
(ii) Accumulated depreciation brought down on 1 July 2013 represents depreciation
for the whole year on vehicles bought on 1 July 2012.
(iii) Two vehicles were purchased on 1 November 2013 and 1 September 2014.
Required:
Prepare Vehicles (Asset) Account for the years ended 30 June 2014 and 2015.
2.8 MJ ENTERPRISES
The following information is available in respect of non-current assets of MJ Enterprises
(MJE):
(i) The opening balances of cost and accumulated depreciation of non-current
assets as on January 1, 2015 were Rs. 100,000 and Rs. 33,000 respectively.
(ii) Assets costing Rs. 20,000 were acquired on July 1, 2014. The remaining non-
current assets were acquired when MJE commenced business on January 1,
2011. There were no disposals of non-current assets up to January 1, 2015.
(iii) MJE provides for depreciation on the cost of assets at the rate of 10% per annum
using the straight line basis. Depreciation is calculated on a monthly basis.
(iv) Assets acquired on January 1, 2011 whose net book value on June 30, 2015 was
Rs. 2,750 were sold for Rs. 1,500.
(v) On July 1, 2015, an asset which was acquired at a cost of Rs. 2,000 when MJE
commenced business, was exchanged for a new asset. The balance of the
purchase price was settled with a cheque for Rs. 800. The list price of the new
asset was Rs. 1,200.
(vi) On October 1, 2015 MJE transferred to its factory an asset which had been
included in its trading inventory and which bore a price label of Rs. 15,400 in the
showroom. MJE makes a gross profit of 40% of cost, on sale of such assets.
Required:
Prepare the following ledger accounts for the year ended December 31, 2015:
(a) Non-current assets
(b) Accumulated depreciation
(c) Profit/loss on sale of non-current assets
It was decided to correct the above mistakes while finalising the accounts for the year
ended June 30, 2015.
Only one machine was purchased during the year ended June 30, 2015 costing Rs.
60,000. The machine was received in the factory on October 1, 2014 and was installed
on January 1, 2015.
Required
Plant and machinery account and accumulated depreciation account for the year ended
June 30, 2015. (Show all workings)
Required
Discuss how the above transactions should be accounted for in the books of accounts
of Parvez Limited.
Required
Explain the considerations to be taken into account in determining accounting for
revenue by Sachal Limited.
(3) The income tax expense based on the profit on ordinary activities is estimated to
be Rs.54,000.
(4) The retirement benefit liability is to be increased by Rs.16,000. The increase
should be charged to administrative expenses. No retirement benefits are
expected to be paid for the foreseeable future.
Required:
Prepare the company’s statement of comprehensive income for the year to 31 March
2015 and a statement of financial position at that date in accordance with IAS 1
Presentation of Financial Statements.
Required:
Prepare the company’s statement of comprehensive income for the year to 31
December 2015 and a statement of financial position at that date in accordance with
IAS 1 Presentation of Financial Statements.
Required
Prepare the company’s statement of comprehensive income for the year to 30 June
2015 in accordance with IAS 1 Presentation of Financial Statements.
Required
Prepare the company’s statement of comprehensive income for the year ended 31
December 2015 and statement of financial position as at 31 December 2015.
Additional Information:
(i) The depreciation charge for the year has not yet been calculated. The company
uses the straight line method for charging depreciation. The building is
depreciated at a rate of 5% whereas 10% is charged on machines, furniture and
fixtures and computer equipment.
(ii) The land element of “freehold land and buildings” cost Rs. 255 million. This is to
be revalued upwards by Rs. 120 million.
(iii) The buildings element of “freehold land and buildings” includes costs associated
with the construction of an extension to the building. Construction of the
extension commenced on 1 March 2015 and is expected to be completed on 30
September 2015. The cost incurred during the year i.e. Rs. 20 million was
capitalised on 30 June 2015.
(iv) The cost of furniture and fixtures includes additions of Rs. 8 million made on 1
April 2015.
(v) A machine was sold on 28 February 2015 at a price of Rs. 13 million. The
machine cost Rs. 15 million. The accumulated depreciation on this machine as at
1 July 2014 was Rs. 4 million. The only entry made so far has been to credit the
sale proceeds to a suspense account.
(vi) 5 % of the receivables are considered doubtful.
(vii) Advances given to suppliers include an amount of Rs. 4.0 million paid for
goods which will be supplied on 31 December 2017.
Required:
Prepare the statement of financial position as at 30 June 2015.
(i) Sales include an amount of Rs. 27 million, made to a customer under sale
or return agreement. The sale has been made at cost plus 20% and the
expiry date for the return of these goods is July 31, 2015.
(ii) The value of inventories at June 30, 2015 was Rs. 42 million.
(iii) A fraud of Rs. 30 million was discovered in March 2015. A senior employee of
the company who left in February 2015, had embezzled the funds from YIL’s
bank account. The chances of recovery are remote. The amount is presently
appearing in the suspense account.
(iv) The loan was taken on January 1, 2015 YIL. Interest is paid at 10% per
annum in arrears. No amount has been recognised for this interest.
(vi) The provision for current taxation for the year ended June 30, 2015 after
making all the above adjustments is estimated at Rs. 16.5 million.
(vii) On July 1, 2014, the leasehold property having a useful life of 40 years
was revalued at Rs. 238 million. No adjustment in this regard has been made
in the books.
(viii) Depreciation of leasehold property is charged using the straight line method.
50% of depreciation is allocated to manufacturing, 30% to administration and
20% to selling and distribution.
Required:
Prepare the:
(b) The statement of comprehensive income for the year ended June 30, 2015.
Required
Prepare a statement of cash flows for Nardone Limited for the year ended 31
December 2015.
Required
Prepare a statement of cash flows.
Non-current liabilities
Loan 6,000 10,000
Current liabilities
Operating overdraft 11,000 –
Trade payables 8,000 11,000
Income tax payable 1,800 1,000
Accrued interest 700 200
——— 21,500 ——— 12,200
——— ———
Total equity and liabilities 46,700 29,000
——— ———
Statement of comprehensive income (extracts)
2015 2014
Rs.000 Rs.000
Operating profit 15,400 5,900
Financing cost (Interest) (1,000) (1,400)
——— ———
Profit before tax 14,400 4,500
Income tax expense (2,000) (1,500)
——— ———
Net profit for the year 12,400 3,000
——— ———
Equipment of carrying amount Rs.250,000 was sold at the beginning of 2015 for
Rs.350,000. This equipment had originally cost Rs.1,000,000.
In recent years, no dividends have been paid.
Required:
Prepare a statement of cash flows, under the indirect method, for the year ended 30
June 2015.
Required:
Prepare a statement of cash flows for the year ended 31 December 2015 in
accordance with IAS 7: Statement of cash flows
Profit for the year ended 31 December 2015 (Rs.25,200,000) is after accounting for
Rs.000
Depreciation
Premises 1,000
Equipment 3,000
Motor vehicles 3,000
Profit on disposal of equipment 430
Loss on disposal of motor vehicle 740
Interest expense 3,000
Required:
Prepare a statement of cash flows for the year ended 31 December 2015. Assume that
short-term investments are cash equivalents.
Current liabilities
Trade payables 40,000 60,000
Dividend payable 20,000 20,000
Bank overdraft – 4,000
———— ————
60,000 84,000
———— ————
237,000 343,000
———— ————
Required:
Prepare a statement of cash flows for the year ended 31 December 2014 using the
direct method.
5.8 ABIDA
Abida made a net profit of Rs. 256,800 for the year ended June 30, 2015 after charging
depreciation of Rs. 17,500 and loss on disposal of furniture of Rs. 6,800. The sale
proceeds of the furniture were Rs. 12,000.
During the year, the net book value of non-current assets decreased by Rs. 7,400;
receivables increased by Rs. 11,700; inventories decreased by Rs. 21,600 and
creditors increased by Rs. 8,900. A long-term loan of Rs. 75,000 was repaid during the
year and Abida withdrew Rs. 120,000 for his own use.
Required:
Prepare the statement of cash flows for the year ended June 30, 2015.
The comparative statements of financial position of Mr. Moosani show the following
information:
December 31
2015 2014
Rs. Rs.
Cash 5,200 41,400
Accounts receivable 31,700 21,500
Inventory 25,000 19,400
Investments - 16,900
Furniture 80,000 64,000
Equipment 86,000 43,000
Total 227,900 206,200
Allowance for doubtful accounts 6,500 9,700
Accumulated depreciation on equipment 24,000 18,000
Accumulated depreciation on furniture 8,000 15,000
Trade creditors 10,800 6,500
Accrued expenses 4,300 10,800
Bills payable 6,500 8,600
Long-term loans 31,800 53,800
Capital 136,000 83,800
Total 227,900 206,200
Additional data related to 2015 is as follows:
(i) Equipment that had cost Rs. 23,000 and was 40% depreciated at the time of
disposal was sold for Rs. 6,500.
(ii) Payments against long-term loans amounted to Rs. 22,000 of which Rs. 12,000
was paid by Mr. Moosani out of his personal account.
(iii) On January 1, 2015, the furniture was completely destroyed by a fire. Proceeds
received from the insurance company amounted to Rs. 60,000.
(iv) Investments were sold at Rs. 7,500 above their cost.
(v) Mr. Moosani withdraws Rs. 15,000 each month for his personal use.
Required:
Prepare a statement of cash flows for the year ended 31 December 2015.
Required:
Prepare a statement of cash flows for the year ended December 31, 2015.
Mr Junaid Janjua has provided you the following statements of financial position and
statement of comprehensive income.
Statements of financial position as on December 31, 2015
2015 2014
Rupees Rupees
Cash 145,000 32,000
Accounts receivable 280,000 104,000
Long-term investments 220,000 170,000
Inventory 424,000 200,000
Prepaid insurance 24,000 36,000
Office supplies 14,000 7,000
Land 1,810,000 2,500,000
Building 2,800,000 2,300,000
Accumulated depreciation (890,000) (720,000)
Equipment 1,200,000 1,150,000
Accumulated depreciation (380,000) (350,000)
Total assets 5,647,000 5,429,000
Notes:
(a) Part of the long term loan amounting to Rs. 100,000 was paid by Mr. Junaid from
his personal account.
(b) Long term investments costing Rs. 100,000 were sold during the year.
(c) Depreciation charged during the year on equipment amounted to Rs. 60,000.
Equipment having a book value of Rs. 75,000 was sold during the year.
Required:
Prepare a statement of cash flows for the year ended December 31, 2015.
Current Current
liabilities assets
Short term Investments
finance 2,545,000 1,616,000 4,911,000 -
Creditors 3,457,000 2,850,000 Inventory 12,178,000 14,950,000
6,002,000 4,466,000 Trade debts
– net of
provision
for bad
debts 6,732,000 4,887,000
Bank 442,000 225,000
24,263,000 20,062,000
39,435,000 32,408,000 39,435,000 32,408,000
The following information is also available:
Rupees
Profit during the year ended 31 August 201 161,000
Mr. Amin’s withdrawals during the year 120,000
Accumulated depreciation on non-current assets – 31 August 2014, 605,000
Accumulated depreciation on non-current assets – 31 August 2015 470,000
Provision for bad debts – 31 August 2014 385,000
Provision for bad debts – 31 August 2015 484,000
During the year non-current assets costing Rs. 1,500,000 with a carrying amount of
Rs. 867,000 were sold for Rs. 1,284,000.
Required:
Prepare a statement of cash flows for the year ended 31 August 2015. Show necessary
workings.
Required:
Prepare an income and expenditure account for the year ended 31 March 2016 and a
Statement of financial position as at that date.
(6) The sports equipment is all depreciated at 20% per annum on net book value on
the basis of the equipment held at 30 June each year.
(7) The old table tennis table was sold during the year for Rs.40,000. Its value as
recorded by the club at 30 June 2015 was Rs.30,000.
You are required to prepare an income and expenditure account for the year ended 30
June 2016 and a statement of financial position at that date.
The following balances have been obtained from the books of Gulshan Cricket Club:
June 30, 2014 June 30, 2015
Building 6,024,000 6,438,150
Furniture 3,012,000 2,710,800
Books 1,129,500 1,246,950
Sports equipment 1,807,200 1,595,200
Investments - 436,000
Advance subscription 86,000 92,000
Prepaid expenses 122,000 176,000
Expenses payable 186,900 207,600
Subscriptions receivable 326,000 357,000
Cash 1,204,800 1,586,500
The following information is also available in respect of the year ended June 30, 2015:
(i) Depreciation for the year has been credited directly to the asset accounts. The
rates of depreciation are as follows:
Building 5%
Furniture and books 10%
Sports equipment 20%
(ii) The club had 600 members on June 30, 2015. No fresh members were admitted
during the year but 10 members left the club on January 1, 2015. Subscription
per member is Rs. 500 per month.
Required:
(a) Summary of receipts and payments made during the year ended June 30, 2015.
(b) Income and Expenditure Account for the year ended June 30, 2015.
Following is the Receipts and Payments Account of Sehat Club for the year ended 30
June 2015:
Receipts and payments account for the year ended 30 June 2015
Receipts Rupees Payments Rupees
Opening balance 15,000 Salaries 63,500
Subscriptions 201,000 Rent 34,000
Entrance fees 63,000 Travelling expenses 1,500
Donations 38,000 Printing and stationery 1,000
Interest 16,000 General charges 2,500
Receipt on disposal of furniture 500 Periodicals 500
Investments 200,000
Closing balance 30,500
333,500 333,500
Other details for the year ended 30 June 2015 are as follows:
(i) Furniture purchased on 1 July 2013 costing Rs. 4,000 was disposed off on 1
January 2015 at a scrap value of Rs. 500.
(ii) On 1 July 2014, furniture having written down value of Rs. 6,000 was traded-in
with new furniture having fair value of Rs. 6,700.
(iii) Depreciation is charged on diminishing balance basis at 20% on furniture and
15% on sports equipment.
(iv) Sports equipment worth Rs. 12,000 were received at year end as donation.
(v) Following amounts are receivable /outstanding as at 30 June 2015:
Rs.
Subscription receivable 8,000
Entrance fee receivable 3,000
Salaries outstanding 4,000
Rent outstanding 2,000
Required:
Prepare an income and expenditure account of Sehat Club for the year ended 30 June
2015 and its statements of financial position on that date.
The bank account summary for the year to 31 December 2015 contained the following
items.
Receipts Rs.
Subscriptions 11,000
Bankings
Shop and cafe 20,000
Sale of sportswear 5,000
Hire of sportswear 3,000
Interest on deposit account 800
39,800
Payments Rs.
Rent and repairs of clubhouse 6,000
Heating oil 4,000
Sportswear 4,500
Grounds person 10,000
Shop and cafe purchases 9,000
Transfer to deposit account 6,000
39,500
You discover that the subscriptions due figure as at 31December 2014 was arrived at
as follows.
Subscriptions unpaid for 2013 10
Subscriptions unpaid for 2014 230
Subscriptions paid for 2015 40
Subscriptions due for more than 12 months should be written off with effect from 1
January 2015.
Required:
Prepare the income and expenditure account and statement of financial position for the
AB sports club for 2015.
Required:
(a) Prepare a cafe trading account for the year ended 31 March 2015;
(b) Prepare an income and expenditure account for the year ended 31 March 2015;
(c) Prepare a statement of financial position at 31 March 2015.
Required:
(a) Prepare the club’s income and expenditure account for the six months ended 30
September 2015.
(b) Prepare the club’s statement of financial position at 30 September 2015.
The following information is available regarding the position at the beginning and end of
the accounting year:
1 July 2014 30 June 2015
Rs. Rs.
Subscriptions in advance 1,100 900
Subscriptions in arrears 200 300
Coaching fees outstanding 150 450
Of the subscriptions outstanding at the beginning of the year, only half were eventually
received.
The equipment sold during the year had a net book value of Rs.1,200 at 1 July 2014.
Equipment is to be depreciated at 20% per annum straight line. Life membership fees
are taken to cover 10 years.
The treasurer insists that no depreciation needs to be charged on the sports pavilion,
as buildings do not decrease in value. He says that the last club of which he was
treasurer did charge depreciation on its buildings but that when the club came to
replace them, there was still insufficient money in the bank to pay for the new building.
Required:
Prepare an income and expenditure account for the Monarch Sports Club for the year
ended 30 June 2015.
Required:
(a) Calculate the correct surplus for the year.
(b) Prepare the statement of financial position at 30 April 2015.
7.2 IRUM
Irum is a sole trader. She does not keep a full set of accounting records but does keep
some records of transactions and documents. She has asked you to prepare her
accounts for the year ended 31 December 2015.
You have been given a list of the assets and liabilities of the business at the start and
end of the year.
Assets and liabilities
At 1 Jan 2015 At 31 Dec 2015
Rs.000 Rs.000
Trade receivables 5,500 6,100
Trade payables 2,800 3,500
Inventory 10,400 ?
Irum has no idea what her inventory value was at 31 December as that she did not
count or value her inventory at the year end.
She has also been given you a summary of her bank statements for the year.
Summary of bank statements
Receipts Payments
Rs.000 Rs.000
1 Jan Balance b/d 1,620 To suppliers 42,800
Bankings 65,400 For expenses 9,300
Living expenses 10,400
31 Dec Balance c/d 4,520
You have also been able to gather the following information from Irum:
i) Irum banks her takings from the till each week but before doing so pays
Rs.50,000 to her employees and takes Rs.30,000 herself. The business operates
for 50 weeks each year.
ii) The till always has a cash float of Rs.100,000.
iii) The sales of the business are both cash and credit sales and are all made at a
mark-up of 40%.
Required:
(a) Calculate sales for the year.
(b) Calculate the value of the closing inventory at 31 December 2015.
7.4 TAHIR
Tahir retired from his employment abroad and returned to this country, where he
purchased a small kiosk.
He took over the business on 1 July 2014, acquiring the existing inventory at a
valuation of Rs.1,142,000. The rest of the purchase price was apportioned as to
Rs.1,500,000 for fixtures and fittings and the balance for goodwill.
The following day he acquired a second-hand computer and accounts package at a
price of Rs.80,000. Unfortunately, Tahir made an error when printing his year-end
accounts causing him to lose all data except for printed a summary listing of payments
from the till.. Other than this, the only records available were his bank statements and
a number of vouchers. Surplus cash was banked during the year.
A summary of his bank account for the year ended 30 June 2015 shows the following.
Rs.000 Rs.000
Cash introduced 5,000 Purchase of business 3,192
Bankings from shop 16,427 Purchase of accounts 80
computer
Loan from mother (long-term) Rent (15 months to
(interest at 5% pa) 1,000 30 September 2015) 500
Rates (9 months to
31 March 2015) 84
Electricity 92
Purchases for resale 14,700
Private cheques 1,122
Balance 30 June 2015 2,657
22,427 22,427
Required:
Prepare Tahir’s statement of comprehensive income for the year ended 30 June 2015
and a statement of financial position at that date.
7.5 IJAZ
Ijaz is in business but does not keep proper books of account. In order to prepare his
income and expenditure account for the year ended 31 December 2015 you are given
the following information.
1 Jan 2015 31 Dec 2015
Rs.000 Rs.000
Inventory on hand 1,310 1,623
Receivables 268 412
Payables for goods 712 914
Payables for expenses 116 103
In addition you are able to prepare the following summary of his cash and bank
transactions for the year.
Cash account
Rs.000 Rs.000
Balance 1 January 62 Payments into bank 3,050
Shop takings 4,317 Purchases 316
Cheques cashed 200 Expenses 584
Drawings 600
Balance 31 December 29
4,579 4,579
Bank account
Rs.000 Rs.000
Balance 1 January 840 Cash withdrawn 200
Cheques from customers 1,416 Purchases 2,715
Cash paid in 3,050 Expenses 519
Drawings 400
Delivery van (purchased
1 September) 900
Balance 31 December 572
5,306 5,306
In addition Ijaz says that he had taken goods for personal consumption and estimates
that those goods cost Rs.100,000.
In considering accounts receivable Ijaz suggests that a provision is to be made of 5%
of amounts due after writing off a specific bad debt of Rs.30,000.
Depreciation on the delivery van is to be recognised at 20% per annum.
Required:
Prepare the statement of comprehensive income and a statement of financial position
at 31 December 2015.
7.6 RASHID
Rashid is coming to the end of his first year’s trading. He has not kept proper books
and records.
The following information relates to the year ended 30 September 2015.
(1) He set up in business when he won Rs. 200,000,000 on football pools. He
invested the money in the bank and set up in business as a retailer of clothing.
(2) He banks his takings periodically after payment of the following amounts.
Wages Rs.75,000 per week
Cleaning Rs.10,000 per week
Sundries Rs.15,000 per week
Personal expenses Rs.25,000 per week
Cash in hand at the end of the year was Rs.250,000.
(3) A summary of his bank statements reveals the following.
Rs.000 Rs.000
Capital introduced 200,000 Purchase of leasehold 150,000
premises
Bankings 125,750 Purchase of vans 6,000
Telephone 896
Rent and rates 1,682
Payments to suppliers 86,232
Wages 15,282
Repairs 3,637
Personal expenses 323
Balance c/d 61,698
325,750 325,750
Required:
Prepare a statement of comprehensive income for the year ended 30 September 2015
and a statement of financial position at that date.
7.7 MUDASSAR
Mudassar had retired from the army some years ago to run a grocery business in the
country. On 1 October 2015 his assistant failed to report for work and it was later
discovered that he had disappeared taking the contents of the cash till with him.
An analysis of Mudassar’s bank statements for the year ended 31 December 2015
revealed the following.
Rs.000 Rs.000
Balance b/f 280 Suppliers 13,600
Tax refund 1,000 Rent 800
Bankings 16,720 Rates 400
Insurance 200
Drawings 2,500
Bank charges 100
Balance c/f 400
18,000 18,000
Required:
Prepare a statement of comprehensive income for the year ended 31 December 2015
and a statement of financial position at that date.
7.8 ASLAM
Aslam, who has been in business as a contractor since 1 January 2015, received a
request from the tax authorities for his first year’s accounts.
He had not kept proper records of his business transactions, but was able to supply the
following information.
(1) All cheques received for work done had been paid into the bank, whilst cash
receipts had been used for paying cash expenses.
(2) From bundles of receipts and a wages notebook some of the cash expenses for
the year appeared to have been as follows.
Rs.000
Wages and Social Security 3,346
Materials 1,400
Electricity 56
General expenses 14
(3) Drawings were estimated at Rs.18,000 per week, out of which Aslam had paid
the rent of his builder’s yard of Rs.2,000 per week. His own Social Security
contributions had been included in Wages and Social Security and totalled
Rs.65,000 for the year.
(4) On 1 April he purchased a van for Rs.856,000. His mother lent him Rs.400,000
for the deposit, and the balance was payable by twelve monthly instalments of
Rs.38,000 each commencing on 1 June. The loan from his mother had not been
repaid at the end of the year.
(5) A summary of his bank account showed the following.
Rs.000 Rs.000
Balance 1 January 2015 150 Materials 4,790
Bankings 9,204 Van expenses 342
General expenses 110
Cheques drawn for cash 3,100
Cement mixer 200
Van instalments 266
Private cheques 342
Balance 31 December 2015 204
9,354 9,354
Required:
Prepare Aslam’s statement of comprehensive income for the year ended 31 December
2015 and a statement of financial position at that date.
7.9 UMAR
Umar is a grocer who had not kept a full set of books. The following was a summary of
his bank statements for the year ended 31 December 2015.
Rs.000 Rs.000
Amounts credited by bank 35,170 Balance 1 January 2015 892
Payments for trade payables 30,500
Rent and rates 475
Fixtures 100
Lighting and heating 210
General expenses 800
Loan interest 120
Drawings 900
Customers’ cheques
dishonoured 180
Balance 31 December 2015 993
35,170 35,170
Additional information
(1) Trading receipts consisted partly of cash and partly of cheques. During the year
Umar had paid out of his cash takings, wages amounting to Rs.2,950,000 and
sundry expenditure of Rs.140,000. He retained Rs.3,000 a week and maintained
a balance of Rs.20,000 in the till for change. The balance of his takings, together
with cheques amounting to Rs.250,000, which he had cashed out of his takings
for the convenience of certain friends, was paid into the bank.
(2) Cheques drawn payable to trade payables, but not presented at 1 January 2015,
amounted to Rs.280,000 and at 31 December 2015 to Rs.320,000.
(3) All dishonoured cheques were re-presented and honoured during the year.
(4) The loan interest was paid to Brough who had lent Umar Rs.4,000,000 some
years ago at a rate of interest of 3% per annum. The interest was duly paid half-
yearly on 31 March and 30 September, and the loan was still outstanding at the
end of the year.
(5) Discounts allowed by suppliers amounted to Rs.480,000 and those allowed to
customers were Rs.520,000.
(6)
1 Jan 2015 31 Dec 2015
Rs.000 Rs.000
Inventories 4,500 5,800
(including a bad debt of Rs. 200,000 to be 2,800 3,200
written off)
Accrued general expenses 240 190
Rates paid in advance 40 50
Fixtures (including those purchased
during year) valued at 2,800 2,550
Trade payables 1,800 2,200
Amounts due for lighting and heating 80 70
Required:
Prepare
(a) a statement of Umar’s capital at 1 January 2015
(b) a statement of comprehensive income for the year ended 31 December 2015
(c) a statement of financial position at 31 December 2015.
7.10 YASIN
Yasin received a legacy of Rs. 20,000,000 on 1 January 2015 and on that date
purchased a small retail business. The completion statement from the solicitor
revealed the following.
Rs.000
Goodwill 2,000
Inventories 1,600
16,700
The legacy was used to discharge the amount due on completion and the balance was
paid into a newly opened business bank account.
Yasin had not kept proper records of his business transactions but was able to supply
the following information.
(1) A summary of the cash till rolls showed his shop takings for the year to be
Rs.25,505,000; this includes all cash received from customers including those at
1 January 2015.
(2) The takings had been paid periodically into the bank after payment of the
following cash expenses.
Rs.000
(3) Personal cash drawings were estimated at Rs.20,000 per week and goods taken
for own use at Rs.2,000 per week.
Required:
Prepare a statement of comprehensive income for the year ended 31 December 2015
and a statement of financial position at that date.
7.11 MUNIRA
Munira is engaged in trading of garments. She has not maintained proper accounting
records. She suspects that some of her employees are involved in some sort of
misappropriation. The list of creditors, receivables and inventories prepared by her,
show the following balances:
Balances at December 31
2015 2014
Rs. 000 Rs. 000
Trade payables 9,500 8,000
Trade receivables 3,600 2,000
Inventories at cost 8,500 12,500
The following transactions were recorded during the year ended December 31, 2015:
(Rs. 000s)
Sales to staff on cash basis 315
Discounts allowed on early payments 360
Collections banked 18,000
Paid to suppliers in cash 12,700
Trade discounts received 400
Bad debts written off 200
Additional information
(i) Normal sales are made at cost plus 20% but sales to staff are made at cost plus
5%.
(ii) About 4% of the purchases during the year were defective and had to be sold at
30% below normal selling price.
(iii) The list of closing inventory at December 31, 2015 includes four items having a
total cost of Rs. 470,000. There was a casting error on the invoice raised by the
supplier and the total has been erroneously recorded as Rs. 740,000. The invoice
is still unpaid.
(iv) Collections made in the last week of December 2015 amounting to Rs. 860,000
were deposited in bank on January 2, 2016. Likewise, collections made in the last
week of December 2014 amounting to Rs. 500,000 were deposited in bank on
January 2, 2015.
Required:
You are required to calculate the loss incurred by Munira during the year 2015 on
account of misappropriations (if any).
7.12 ADNAN
Adnan runs a wholesale business. On December 31, 2015 he realised that his cash
and bank balances have reduced considerably. He has requested you to investigate
the situation and has provided you the following information:
(i) Balances
2015 2014
Rs. Rs.
Cash in hand 700 14,300
Cash at bank 103,400 349,100
Sundry receivables 80,900 48,700
Inventory 27,500 15,700
Sundry creditors 130,800 116,100
Rent payable (one month) 4,500 3,500
Electricity and telephone bills payable 8,800 -
(ii) 20% of the goods were sold on cash basis at a mark-up of 22% on cost. Credit
sales were made at a profit of 20% on sales. All collections from receivables were
made in cash.
(iii) Adnan paid wages, rent, electricity and telephone charges in cash out of sale
proceeds. The remaining amount of sale proceeds was deposited into bank.
(iv) The bank pass book reveals the following withdrawals:
Rupees
Creditors 1,423,800
Non-current assets (acquired on July 1, 2015) 75,000
Drawings 122,600
(v) All purchases were made on credit.
(vi) Wages amounted to Rs. 8,900 per month.
(vii) Payment on account of electricity and telephone charges amounted to Rs.
33,000.
(viii) Rent has been increased from October 2015.
(ix) The opening balance in the non-current assets account net of depreciation was
Rs. 285,000. Depreciation is recorded @ 10% p.a. on declining balance method
and is based on number of months for which the assets have been in use.
Required:
(a) Prepare Adnan’s profit and loss account for the year ended December 31, 2015
and his statements of financial position as on that date.
(b) Compute the amount of cash shortage, if any.
7.13 ASIF
Due to the death of his book-keeper, Asif failed to keep proper records for the year
ended June 30, 2015. He has forwarded to you the following statements:
Rs.
Asif-capital account 613,300
6% Loan 500,000
Trade creditors 500,100
Accrued expenses 21,700
Bank overdraft 24,200
1,659,300
Summary of the transactions in the bank book for the year ended June 30, 2015
You have carried out the necessary scrutiny and ascertained the following:
(i) Asif sells the goods at a profit margin of one-third of their selling price i.e. at a
profit margin of 50% of cost of sales.
(ii) On June 30, 2015 trade receivables aggregated Rs. 600,500. These included Rs.
18,000 pertaining to goods which were sent on sale or return basis and were
unsold on June 30.
Required:
(a) A Profit & Loss account of Mr. Asif for the year ended June 30, 2015; and
(b) a statement of financial position as on June 30, 2015
7.14 MANSOOR
Mansoor deals in small electrical equipment and appliances. His Statements of
financial position for the year ended 30 June 2014 was as follows.
Assets Rupees
Fixtures 235,000
Inventories 552,000
Receivables 281,000
Property tax paid in advance 11,500
Cash in hand 35,000
Cash at bank 307,500
1,422,000
1,422,000
On 30 June 2015, there was a fire in his shop which destroyed all his fixtures and
inventories. The following information has been gathered from the records available
with him.
(a) The insurance company agreed to pay Rs. 225,000 for fixtures and Rs. 630,000
for inventory without production of accounts; the inventory on hand was however
Rs. 670,000.
(b) The payments made during the year were as follows:
Rupees Rupees
(d) The following balances as on 30 June 2015 were determined from the available
records:
Assets and Liabilities Rupees
Receivables 494,000
Creditors for goods 212,000
Creditors for electricity charges 1,900
Accounting charges payable 1,800
Rent outstanding 15,000
Property tax paid in advance 15,000
Cash in hand 40,500
(e) Included in the receivables is an amount of Rs. 14,000 which is considered
uncollectible.
(f) The rate of gross profit as a percentage of sale was 20%.
Required:
Prepare the statement of comprehensive income for the year ended 30 June 2015 and
a statement of financial position as on that date.
7.15 DANISH
Danish does not keep proper books of account due to his lack of knowledge of
double entry system of accounting. He has supplied you the following information
with respect to the year ended 31 December 2013 from the records kept in his diary:
(v) Depreciation is charged on furniture and fixtures at the rate of 10% and on
motor van at 20%.
(vi) Danish sells goods at cost plus 40% and follows a policy of maintaining a
allowance of 5% of the outstanding receivables.
Required:
(a) Statement of comprehensive income for the year ended 31 December 2013.
8.1 A AND B
A and B are partners who share profits and losses in the ratio of 3:2. Their statement
of financial position as on June 30, 2013 is as follows:
Rupees
Assets
Non-current assets 2,625,000
Investments 437,500
Long term receivables 875,000
Current assets 1,750,000
5,687,500
Capital and liabilities
Capital account:
A 1,050,000
B 700,000
Long term loans 1,750,000
Current liabilities 2,187,500
5,687,500
They agree to admit C as a new partner with effect from July 1, 2013 on the
following terms and conditions:
(i) The goodwill of the firm is to be valued at 2 years’ purchase of the average
profits of the firm for the last three years. (This means that the average annual
profit over the last three years is to be multiplied by 2).
The profits over the last three years are as follows:
Rupees
Year ended June 30, 2011 675,000
Year ended June 30, 2012 (700,000)
Year ended June 30, 2013 1,000,000
(ii) Goodwill will not appear in the books of the firm.
(iii) C will bring in cash amounting to Rs. 1,460,000 which includes his share of
goodwill in the firm.
(iv) Assets of the firm were agreed to be revalued as follows:
Rupees
Non-current assets (net of depreciation) 3,100,000
Long term receivables 875,000
Current assets 1,575,000
Investments will be taken over equally by A and B at their fair market value of
Rs. 400,000.
(v) The new profit sharing ratio is to be 7: 5: 8.
Required:
(a) Prepare the following ledger accounts:
Revaluation Account
Partners’ Capital Accounts
(b) Prepare the opening statement of financial position of the new firm as on July
1, 2013.
8.2 P, Q AND R
P, Q and R are partners sharing profit in the ratio of their capitals. Their statement of
financial position at June 30, 2013 was as follows:
Statement of financial position as at June 30, 2013
Rupees
Land and building 450,000
Motor cars 350,000
Equipment 95,000
Inventories 500,000
Receivables 400,000
Less: Allowance 60,000
340,000
Investments 300,000
Cash in hand 65,000
Cash at bank 450,000
2,550,000
Capital:
P 640,000
Q 320,000
R 480,000
1,440,000
Required:
Prepare capital accounts of the partners in columnar form and the statement of
financial position of the firm as at July 1, 2013 after the admission of S, assuming
that goodwill is not retained in the books of account.
8.3 X Y AND Z
A summarized statement of financial position of XYZ and Company as on January
31, 2013 is given below:
Required:
Prepare journal entries to record the above transactions under each of the following
assumptions:
(a) Goodwill is not recorded in the books of account.
(b) Goodwill is recorded in the books of account.
Alpha and Beta are partners in a firm sharing profits and losses in the ratio of 3:2.
The Statement of financial position of the firm as on 31 March 2013 was as under:
Assets Rupees
Furniture and fixture 600,000
Office equipment 300,000
Motor car 375,000
Inventory 250,000
Sundry receivables 190,000
Cash at bank 118,000
1,833,000
Partners’ capital accounts
Alpha 1,042,200
Beta 494,800
1,537,000
Sundry payables 296,000
1,833,000
Due to expansion in the business, Gamma was admitted as a partner with effect
from 1 April 2013. Gamma brought furniture worth Rs. 120,000 and inventory
costing Rs. 80,000. He also contributed cash of Rs. 150,000 plus his proportionate
share of goodwill valued at two years’ purchase of the average profits of the last
three years.
It was decided that the future profits of the firm would be shared among Alpha, Beta
and Gamma in the ratio of 5:3:2 respectively.
Required:
Prepare the capital accounts of the partners and the statement of financial position
of the firm on Gamma’s admission as a partner.
8.6 L&N
L & N carried on business in partnership sharing profits and losses in the ratio of 3:2.
They agreed to amalgamate on the 31st December 2013 with S & M who shared
profits and losses in the ratio of 2:1
Statement of financial positions of the firms as on 31 December 2013 were as
follows:
L&N S&M
Rs. Rs.
Non-current assets
Freehold premises 80,000
Plant, equipment and motor vehicles 34,000 26,000
Current assets
Inventory 140,000 92,000
Receivables 82,000 52,000
Bank 34,000 -
Current liabilities
Bank overdraft (40,000)
Trade payables (120,000) (50,000)
250,000 80,000
Capital accounts
L 150,000
N 100,000
S 60,000
M 20,000
250,000 80,000
Required
(a) Prepare in columnar form, the partners' capital accounts in the books of the
old and the new firms recording the above transactions
(b) Prepare the opening statement of financial position of the new firm.
8.7 W, Y AND A
W, Y and A are in partnership they share profits and losses 3:3:2. They agree to
dissolve their partnership on 31.12.2013 when their statement of financial position is
as follows:
Rs.
Non-current assets
Premises 520,000
Plant and machinery 80,000
Vehicles (3 cars) 60,000
660,000
Current assets
Inventory 90,000
Receivables 70,000
Cash 40,000
200,000
Current liabilities (20,000)
180,000
840,000
Capital accounts
W 300,000
Y 200,000
A 200,000
700,000
Current accounts
W 20,000
Y 12,000
A 8,000 40,000
740,000
Loan - Y 100,000
840,000
Various assets are sold for cash as follows:
Rs.
Premises 600,000
Plant and machinery 50,000
Inventory 7,500
The vehicles are taken over by the partners at the following agreed values:
Rs.
Car 1 - W 25,000
Car 2 - Y 30,000
Car 3 - A 15,000
The receivables pay Rs.67,000 in settlement.
The payables are paid Rs.18,000 in settlement.
Disolution expenses amount to Rs.20,000.
Required
Prepare the realisation account, cash account and capital accounts to close off the
partnership books.
Required:
Explain the differences between:
(i) the profit statements produced, and
(ii) the accounting records maintained by the two of you.
Required:
Explain the distinction between:
(i) direct and indirect costs
(ii) fixed and variable costs
(iii) production and non-production costs
(iv) committed and discretionary costs.
9.5 REGRESSION 1
Total production costs each week in a production department have been measured
for the past five weeks, as follows.
Week Units produced Total cost
Rs.000
1 5 20
2 9 27
3 4 17
4 5 19
5 6 23
Required
(a) Use linear regression analysis to obtain an estimate of fixed costs per week
and the variable cost of production per unit.
(b) Use your results to estimate total costs in a week when 8 units are produced.
(c) Estimate a value for fixed costs and variable costs from the same data, using
the high/low analysis, and use the values that you obtain to estimate total
costs in a week when 8 units are produced.
9.6 REGRESSION 2
A company has achieved the following total sales in each year for the past five
years:
Year Total sales
Rs. million
20X4 = Year 1 12
20X5 = Year 2 15
20X6 = Year 3 15
20X7 = Year 4 18
20X8 = Year 5 19
Required
Use linear regression analysis to establish a formula for the trend line in sales, and
use this formula to estimate what total sales should be in Year 6 and Year 7.
To produce your answer, you can make use of the following calculations:
Year Total sales
x y xy x2 y2
1 12 12 1 144
2 15 30 4 225
3 15 45 9 225
4 18 72 16 324
5 19 95 25 361
15 79 254 55 1,279
Required
(a) Using the high low method, estimate the fixed costs per month and the
variable cost per unit. Use your estimate to budget the total costs in a month
when output is 25,000 units.
(b) Using linear regression analysis, estimate the fixed costs per month and the
variable cost per unit. Use your estimate to budget the total costs in a month
when output is 25,000 units.
Required:
Using regression analysis, estimate the variable cost per direct labour hour and the
total fixed cost per month.
10.1 WASIM
Wasim is an importer and retailer of vegetable oils. Extracts from the financial
statements for this year and last are set out below.
Income statements for the years ended 30 September
Year 7 Year 6
Rs.000 Rs.000
Revenue 2,160 1,806
Cost of sales (1,755) (1,444)
–––––– ––––––
Gross profit 405 362
Distribution costs (130) (108)
Administrative expenses (260) (198)
–––––– ––––––
Profit before tax 15 56
Income tax expense (6) (3)
–––––– ––––––
Profit for the period 9 53
–––––– ––––––
Statements of financial position as of 30 September
Year 7 Year 6
Rs.‘000 Rs.‘000
Assets
Non-current assets
Property, plant and equipment 78 72
Current assets
Inventories 106 61
Trade receivables 316 198
Cash - 6
––––– –––––
422 265
––––– –––––
Total assets 500 337
––––– –––––
Equity and liabilities
Equity
Ordinaryshares 110 85
Preference shares 23 11
Share premium 15 -
Revaluation reserve 20 20
Retained earnings 78 74
246 190
Current liabilities
Bank overdraft 49 -
Trade payables 198 142
Current tax payable 7 5
––––– –––––
254 147
––––– –––––
Total equity and liabilities 500 337
––––– –––––
Required
Define and calculate the following ratios:
a) Gross profit percentage.
b) Net profit percentage
c) Return on capital employed
d) Asset turnover
e) Current ratio
f) Quick ratio
g) Average receivables collection period
h) Average payables period
i) Inventory turnover
Current liabilities
Trade payables 22,605 117,670
––––––– –––––––
Total equity and liabilities 240,000 933,250
––––––– –––––––
Required
Define and calculate the following ratios for each company:
a) Gross profit percentage.
b) Net profit percentage
c) Return on capital employed
d) Asset turnover
e) Current ratio
f) Quick ratio
g) Average receivables collection period
h) Average payables period
i) Inventory turnover
Represented by:
Non-current assets at cost 660 520
Less: Depreciation 200 160
──── ────
460 360
Current assets:
Inventory 280 172
Receivables 310 300
Cash 30 32
──── ────
620 504
──── ────
Current liabilities:
Taxation 40 30
Creditors 180 344
Bank overdraft - 42
Dividends 20 24
──── ────
240 440
──── ────
Net Current assets 380 64
──── ────
840 424
──── ────
Required
(a) Compute the following ratios for each of the companies:
(i) Current ratio
(ii) Acid test
(iii) Creditors ratio
(iv) Collection period or Receivables Ratio
(b) Carry out comparative analysis of the companies based on the computed
ratios in (a) above.
A
Answers
NRV = selling price less selling and distribution costs = selling price u
95%
Date sold Units Per unit NRV
Rs.000 Rs.000
14 January 70 497.80 34,846
28 January 50 495.90 24,795
11 February 30 494.00 14,820
74,461
Units
Units
Units
Units
Units
Cost Cost Cost Cost Cost
Purchases
Invoice value 360 810,000 780 1,560,000 560 1,820,000 600 1,650,000 5,840,000
Non-refundable duties 90,000 150,000 200,000 440,000
Transportation charges 36,000 78,000 56,000 60,000 230,000
936,000 1,788,000 2,076,000 1,710,000 6,510,000
Value of closing
inventory net of write off 1,175,855
Cost of sales 5,804,145
Notes:
(i) Inventories are valued at the lower of weighted average cost and net
realisable value.
(ii) An amount of Rs. 15,840 has been charged to cost of sales, being the cost of
inventories written down during the year.
(iii) Value of inventory at the end of the year and cost of sales during the year
amounted to Rs. 1,175,855 and Rs. 5,804,145 respectively.
(iv) Inventories valuing Rs. 561,800 (200 × 2,089) have been pledged with a
bank as security against a short term loan which is repayable on March 31,
2016.
(b) Rupees
Inventory value on 17 January 2016 675,000
Less: Adjustment NRV (15,000 – 12,000) (3,000)
Add: Cost of sales (normal sales 250,000 × 80% ×
100/125) 160,000
Cost of sales {discounted sales 250,000 × 20% ×
100/(125×0.92)} 43,478
Purchases (155,710)
Purchase returns 1,990
Inventory value on 31 December 2015 721,758
(d) (i) Cost of sales will be lower whereas profit and inventory will be higher.
(ii) Cost of sales will be higher by Rs. 65,000 whereas profit and inventory
will be lower by the same amount.
1.10 AFRIDI
Statement showing the amount of physical inventory as on March 31, 2015
Rupees
Inventory as on December 31, 2015 (W1) 140,025
Add: Purchases for the quarter (W2) 145,360
285,385
Less: Adjusted Cost of sales (W3) (100,345)
100
Less: goods given in charity ( /120 of Rs. 2,100) (1,750)
Physical inventory balance as on March 31, 2015 183,290
Working - 1
Inventory as on December 31, 2014
Inventory as valued previously 140,525
Add: Cost of 1,000 items recorded at Re. 0.50 per item instead of
Rs. 10 per item. 9,500
150,025
Less: error in carry forward of a page total (10,000)
Actual inventory as on December 31, 2014 140,025
Working - 2
Purchases for the quarter ended March 31, 2015
Total of invoices from Jan. 01 to Mar. 31, 2015 as per purchased day
book 138,560
Add: Goods purchased before march 31, 2015 but recorded in April
2015 37,000
Less : Invoices pertaining to Goods received before December 31,
2015 (28,000)
Less : Purchase of ceiling fan (2,200)
145,360
Working - 3
Cost of sales for the quarter
Total of sales invoices raised from January 01 to March 31, 2015 151,073
Add: Goods dispatched before March 31, 2015 but invoiced in April
2015 25,421
Less: Goods dispatched before December 31, 2014 but invoiced
during the quarter ended March 31, 2015 (38,240)
Less: sales return during the quarter (12,800)
Less: Sale invoice recorded twice (5,760)
Net sales 119,694
Add: Discount allowed (6,000 × 1.20 = 7,200 × 10%) 720
Sales before discount 120,414
Less: gross margin of 20% on cost (120,414*20/120) (20,069)
100,345
1 The cost of the machinery should include the delivery cost and also the cost of
preparation work or modification work carried out by the entity to enable the
machinery to be installed and become operational. = Rs.50.3 million (46 + 0.9
+ 3.4).
2
Rs.000
Cost 400,000
Adaptation 12,000
Legal fees 2,500
414,500
3
Depreciation charge Rs.
On asset disposed of in the year:
25%× Rs.80,000 × 9/12 15,000
On other assets held at the beginning of the year:
25%× (Rs.960,000 - Rs.80,000) 220,000
On assets purchased in the year:
25%× Rs.200,000 × 6/12 25,000
Total depreciation charge 260,000
4
Rs.000
Cost 7,800
Depreciation (7,800 u 20% u 3 years) (4,680)
Net book value 3,120
Trade in value (2,400)
Loss on disposal 720
6
Rs.m Rs.m
Land (520 - 250) 270
Buildings – cost 400
depreciation (400/50 x 4 years) (32)
Net book value 368
Revaluation 750
Transfer to revaluation reserve 382
Total revalution surplus 652
Depreciation a/c
Disposals a/c
WORKINGS
Note: Detail of dates is not given so depreciation has been charged on year basis.
2.3 MB LIMITED
Accumulated depreciation
Rs. m Rs. m
Revaluation account 32 Balance b/f 32
Revaluation account
Rs. m Rs. m
Non-current asset a/c 180 Accumulated 32
depreciation
Revaluation reserve 92 Non-current asset a/c 240
272 272
Revaluation reserve
Rs. m Rs. m
Revaluation account 92
(b) Disposal calculation
Working: Annual depreciation in 2014 = (Rs.240 million - Rs.0)8 years = Rs.30
million.
Net book value at the date of disposal in 2015 = Rs.240 million - Rs.30 million
= Rs.210 million.
Rs. m
Disposal value 225
Net book value at the date of disposal 210
Gain on disposal 15
Rs. m
Gain on disposal (reported in statement of comprehensive income) 15
Transfer from revaluation reserve 92
Total increase in retained earnings reserve 107
Tutorial note
The transfer of the revaluation surplus from the revaluation reserve to retained
earnings is recorded in the main ledger by:
Debit: Revaluation reserve: Rs.92 million
Credit: Retained earnings reserve: Rs.92 million.
Workings: Depreciation
BOW 1 COW 2 DOW 3 FOW 4 HOW 4 JOW 4
Calculation Rs. 000 Rs. 000 Rs. 000 Rs. 000 Rs. 000 Rs. 000
Cost 16,000 21,000 31,000 35,000 41,000 26,000
Residual value (1,000) (1,000) (1,000) (1,000) (1,000) (1,000)
Depreciable amount 15,000 20,000 30,000 34,000 40,000 25,000
Annual charge 3,000 4,000 6,000 6,800 8,000 5,000
W1 Rs.
Cost of all furniture 3,075,000
Items fully depreciated 400,000
Depreciable assets 2,675,000
Depreciation on major repair (75,000/5) 15,000
Depreciation on remaining furniture and fixture (2,675,000 75,000/10) 260,000
275,000
Depreciation provided 307,500
Amount to be reversed 32,500
Working - 2
Working for depreciation expense and other adjustments:
2015 2014
Closing balance A 831,128 1,144,876
Additions during the year B 600,000
Disposed during the year (WDV) C (W1) 142,016 334,156
Depreciation
On additions during the year D = B × 15% ×1/2 45,000
On closing balance excluding
additions E =(A – B + D) × 15/85 146,670 104,096
On disposals during the year F (W1) 25,062 27,094
Opening balance (A – B +C + D + E + F) 1,144,876 1,055,221
8,480,000 8,480,000
2.8 MJ ENTERPRISES
Non-current assets Account
Debit (Rs.) Credit (Rs.)
Balance b/d 100,000 Gain/Loss on asset disposal 5,000
W1
Gain/Loss on asset disposal 400 Gain/Loss on asset disposal 2,000
W2 800
Cash (New machine)
Inventory A/c (15,400/1.4) 11,000 Balance c/d 105,200
112,200 112,200
822,000 822,000
Workings: Rs.
1. . Repair wrongly capitalised on 01.10.2012 25,000
Less: Depreciation from 01.10.2012 to 30.06.2013 3,750
21,250
Less: Depreciation for 01.07.2013 to 30.06.2014 4,250
WDV on 01.07.2014 17,000
Current liabilities
Trade and other payables 260
Operating overdraft 80
Income tax payable (29 + 25) 54
—— 394
———
Total equity and liabilities 1,710
———
Workings
Cost of Distribution Administrative
sales costs expenses
Rs.000 Rs.000 Rs.000
Opening inventory 60
Purchases 540
Purchases returns (26)
Carriage outwards 28
Warehouse wages 80
Salespersons’ salaries 60
Administrative wages 40
Delivery vehicle hire 20
Distribution expenses 10
Administrative expenses 30
Directors’ salaries 30
Closing inventory (100)
Depreciation 32
474 230 100
Workings
Cost of Distribution Administrative
sales costs expenses
Rs.000 Rs.000 Rs.000
Opening inventory 78
Purchases 1,055
Purchase returns (25)
Closing inventory (62)
1,046
Wages and salaries (0:70:30) 112 48
Office expenses 236
Depreciation:
Plant and machinery 84
Delivery vans 48
Office furniture 17
Directors’ salaries 163
Selling expenses 95
Rent of plant and machinery 21
Factory expenses 109
Legal expenses 25
1,260 255 489
Thatta Tours Limited: Statement of comprehensive income for the year ended 31
December 2015
Rs.000
Revenue 920
Cost of sales (W2) (385)
Gross profit 535
Other income 20
555
Distribution costs (W2) (115)
Administrative expenses (W2) (120)
Operating profit 320
Profit on disposal of factory 60
Interest costs (W3) (30)
Profit before tax 350
Income tax expense (W4) (70)
Profit for the year 280
Workings
2015
Rs. m
EQUITY AND LIABILITIES
Share capital and reserves
Share capital 400.0
Accumulated profits (W6) 48.4
448.4
Revaluation surplus 120.0
568.4
Current liabilities
Short term loan 114.0
Accounts payable and other payables (75 + 7) 82.0
Taxation 17.0
213.0
781.4
Workings
(W1) Depreciation
2015
Rs. m
Land and buildings
Cost per trial balance 405.0
Less: Non-depreciable assets
Freehold land (255.0)
Capital work in progress (not yet ready for intended use) (20.0)
130.0
Depreciation (5%) 6.5
Furniture
Cost per trial balance 27.0
Of which:
Held for the whole year (10% u 19) (1.9)
Bought 1 April (10% u 8 u 3/12) (0.2)
Depreciation (5%) 2.1
Machines
Cost per trial balance 85.0
Of which:
Held for the whole year (10% u 70) (7.0)
Sold 28 February (10% u 15 u 8/12) (1.0)
Depreciation (5%) 8.0
Computer equipment
Cost per the trial balance 10.0
Accumulated depreciation as of July 1, 2014 2.0
Depreciation for the year 1.0
Accumulated depreciation as of June 30, 2015 3.0
Carrying value as at June 30, 2015 7.0
Accumulated depreciation
As of July 1 2014 (per trial balance) 26.0 8.0 27.0
For the year (W1) 6.5 2.1 8.0
Disposals - - (5.0)
As at June 30 2015 (32.5) (10.1) 30.0
Carrying amount 492.5 16.9 40.0
Non-current liabilities
Redeemable preference shares 40.00
Debentures 80.00
120.00
Current liabilities
Trade payables 30.40
Accrued expenses (W3) 22.20
Taxation 16.50
Bank overdraft 13.25
82.35
Total Equity and Liabilities 462.50
2015
Rs. m
Sales revenue (W5) 451.40
Cost of sales (W7) (250.72)
Gross profit 200.68
Distribution costs (W8) (20.05)
Administrative expenses (W8) (40.38)
Financial charges (W9) (6.30)
133.95
Loss due to fraud (30.00)
Profit before tax 103.95
Income tax expense (16.50)
Profit for the year 87.45
Other comprehensive income
Revaluation surplus 42.50
Total comprehensive income for the year 129.95
Workings
(W1) Leasehold property
Annual depreciation before the revaluation (230 ÷ 40 years) = Rs. 5.75 million per
annum.
Depreciation this year has been charged incorrectly on cost (whereas it should
have been on the revalued amount).
This year’s charge must be added back
Dr Cr
Accumulated depreciation 5.75
Cost of sales (50%) 2.88
Administrative expenses (30%) 1.72
Distribution costs (20%) 1.15
Rs. m
Carrying amount at the 30 June (as per trial balance)(230.00 – 40.25) 189.75
Add back depreciation incorrectly charged (see above) 5.75
Carrying amount of property at the start of the year 195.5
Dr Cr
Cost of sales (50%) 3.5
Administrative expenses (30%) 2.1
Distribution costs (20%) 1.4
Accumulated depreciation 7.00
Workings:
W1: Cash from sales Rs.
Trade receivables at 1 January 2015 157,000
Sales in the year 905,000
1,062,000
Trade receivables at 31 December 2015 (173,000)
Cash from sales during the year 889,000
Cash paid for other expenses is the amount for expenses in the statement of
comprehensive income after deducting the depreciation charge: Rs.193,000 -
Rs.46,000 = Rs.147,000.
W5: Interest and tax payments Tax Interest
Rs. Rs.
Liability at 1 January 2015 45,000 11,200
Taxation charge/interest charge for the year 38,000 24,000
83,000 35,200
Liability at 31 December 2015 (41,000) (10,000)
Tax paid/interest paid during the year 42,000 25,200
Tutorial note
The accrued interest is removed from the figures because accrued interest is
relevant to the amount of interest paid in the year. This is a separate item in the
statement of cash flows.
W3: Taxation paid Rs.
Current taxation liability at 31 December 2014 470
Taxation charge in the year 602
1,072
Current taxation liability at 31 December 2015 (602)
Therefore taxation paid in the year 470
Quetta Track Limited: Statement of cash flows for the year ended 30 June 2015
Rs.000 Rs.000
Cash flows from operating activities
Net profit before tax 14,400
Adjustments for
Depreciation Rs.(3,000 + 1,000) 4,000
Profit on sale of non-current assets (W3) (100)
Interest expense 1,000
———
Operating profit before working capital adjustments 19,300
Increase in inventories (5,000)
Increase in trade receivables (7,250)
Decrease in trade payables (3,000)
———
Cash generated from operations 4,050
Interest paid (W5) (500)
Income taxes paid (W4) (1,200)
———
Net cash from operating activities 2,350
Workings
(1) Plant and machinery – Cost
v) Rs.000 Rs.000
Cash paid (E) 1,200 Bal b/d 1,000
Bal c/d 1,800 Tax charge to P&L 2,000
——– ——–
3,000 3,000
——– ——–
Marden Software Limited: Statement of cash flows for the year ended 31 December
2015
Rs.000 Rs.000
Cash flow from operating activities
Net profit before tax 1,381
Adjustments for
Depreciation charges (111 + 351) (W1, W2) 462
Profit on sale of machinery (W1) (19)
Loss on sale of fixtures (W2) 5
———
Operating profit before working capital adjustments 1,829
Increase in inventories (660)
Increase in trade receivables (773)
Increase in trade payables 4
———
Cash generated from operations 400
Income tax paid (W3) (255)
———
Net cash from operating activities 145
Rs.000 Rs.000
P & E – Carrying amt. 184 Cash – proceeds 203
Gain on disposal 19
—— ——
203 203
—— ——
Rs.000 Rs.000
Balance b/f 1,381 F & F – disposal 100
Bank – purchase (Bal. figure) 366 Depreciation 351
Balance c/f 1,296
——– ——–
1,747 1,747
——– ——–
Rs.000 Rs.000
F & F – Carrying amt. 100 Cash – proceeds 95
Loss on disposal 5
—— ——
100 100
—— ——
Rs.000 Rs.000
Bank – tax paid (Eal fig) 255 Balance b/f 257
Balance c/f 312 P&L a/c 310
—— ——
567 567
—— ——
Rs.000 Rs.000
Bank – dividends paid (Eal fig) 300 Balance b/f 132
Balance c/f 154 2015 dividend 322
—— ——
454 454
—— ——
Tarbela Traders: Statement of cash flows for the year ended 31 December 2015
Rs.000 Rs.000
Cash flows from operating activities
Net profit 25,200
Adjustments for
Depreciation 7,000
Net loss on disposals 310
Interest expense 3,000
———
Operating profit before working capital changes 35,510
Decrease in trade receivables (11,960 – 14,410) 2,450
Decrease in inventories (19,770 – 27,500) 7,830
Increase in trade payables ((32,050 – 400) – 20,950) 10,700
———
Cash generated from operations 56,490
Interest paid (3,000 – 400) (2,600)
———
Net cash from operating activities 53,890
Workings
(1) Equipment (WDV)
(3) Disposals
The Sindh Robotics Company: Statement of cash flows for the year ended 31
December 2014
Rs.000 Rs.000
Cash flows from operating activities
Cash receipts from customers (W1) 190,000
Cash paid to suppliers and employees (W2) (155,000)
————
Cash generated from operations 35,000
Interest paid (13,000)
Dividends paid* (20,000)
————
Net cash from operating activities 2,000
Cash flows from investing activities
Purchase of property and plant (40,000 + 1,000) (41,000)
Purchase of investments (30,000)
————
Net cash used in investing activities (71,000)
Cash flows from financing activities
Proceeds from issued shares (10,000 + 2,000) 12,000
Proceeds from long-term borrowings 50,000
————
Net cash from financing activities 62,000
————
Net decrease in cash and cash equivalents (7,000)
Cash and cash equivalents at 1 January 2014 3,000
————
Cash and cash equivalents at 31 December 2014 (4,000)
———
* Could be shown as a financing cash flow.
Rs.000 Rs.000
Balance b/d 40,000 Cash receipts (Eal fig) 190,000
Sales 200,000 Balance c/d 50,000
_______ ________
240,000 240,000
———— ————
(2) Payments
Payables and wage control
Rs.000 Rs.000
Cash paid (Eal fig) 155,000 Balance b/d 40,000
Depreciation * 2,000 Purchases (W3) 130,000
Balance c/d 60,000 Expenses 47,000
________
________ 217,000
217,000 ————
————
Rs.000 Rs.000
Opening inventory 55,000 Cost of sales 120,000
Purchases and wages 130,000 Closing inventory 65,000
________ ________
185,000 185,000
———— ————
* Alternatively, depreciation could be adjusted against cost of sales.
5.8 ABIDA
Cash flow for year ended June 30, 2015
Profit for the year 256,800
Depreciation 17,500
Loss on sale of furniture 6,800
Increase/decrease in working capital
Decrease in inventories 21,600
Increase in payables 8,900
Increase in receivables (11,700)
18,800
299,900
Add: Proceeds from sale of non-current
assets 12,000
311,900
Less: Purchase of non-current assets (W) 28,900
Payment of long term loan 75,000
Drawings 120,000
223,900
Net increase in bank balance 88,000
W Non-current assets
Decrease in assets 7,400 Depreciation 17,500
Purchase of assets –
balancing figure 28,900 Sale of furniture 12,000
Loss on above sale 6,800
36,300 36,300
5.9 MR MOSSANI
Statement of cash flows for the year ended December 31, 2015
Rs.000 Rs.000
Cash flows from operating activities
Net profit before tax 1,400,000
Adjustments for
Depreciation on non-current assets
(2,950,000 – 2,450,000)+200,000+(960,000 –
160,000) 1,500,000
Profit on sale of investment (70,000)
Profit on sale of non-current assets (90,000)
Interest expense (180 + 200 – 150) 230,000
Amin Industries: Statement of cash flows for the year ended 31 August 2015
Rs. Rs.
Cash flows from operating activities
Profit for the year 3,161,000
Adjustments for:
Depreciation charge 2,498,000
Profit on sale of non-current assets (1,284,000 –
867,000) (417,000)
Provision for doubtful debts (484,000 – 385,000) 99,000
Operating profit before working capital adjustments 5,341,000
Accumulated depreciation
On assets sold (1,500-867) 633,000 Opening 5,605,000
Closing balance 7,470,000 Charge for the year 2,498,000
8,103,000 8,103,000
Trade debts
Opening (4,887+385) 5,272,000
Increase in balance 1,944,000 Closing (6,732+484) 7,216,000
7,216,000 7,216,000
Income and expenditure account for Giltan Golf Club for year ending 31 March
2016
Rs.(000) Rs.(000)
Income
Functions surplus (367 305) 62
Sale of land (1,600 500) 1,100
Bank interest 60
Bequest 255
Sundry income 46
Subscriptions (W1) 2,860
4,383
Expenditure
Bad debts 15
Repairs 146
Telephone (67 14 + 10) 63
Heat and light (115 32 + 40) 123
Salaries and wages (2,066 12 + 14) 2,068
Sundry expenses 104
Depreciation - building 190
Depreciation - furniture 103
Depreciation - fixtures and fittings 47
(2,859)
Surplus for the year 1,524
Workings
W1 Subscriptions account
Rs.(000) Rs.(000)
Subs in arrears b/d 80 Subs in advance b/d 30
Income and expenditure 2,860 Bank 2,930
Subs in advance c/d 35
_____ Bad debts 15
_____
2,975
_____ 2,975
_____
Income and Expenditure Account for the year ended 30 June 2016
Rs.(000) Rs.(000)
Income
Profits from tea stall (W1) 260
Profit from annual fair (2,150 - 1,450) 700
Subscriptions (W4) 2,100
Profit on sale of table tennis table (40 - 30) 10
_____
3,070
Expenditure
Rent (600 + 40 - 50) 590
Net expense of outings (370 - 300) 70
Prizes for whist evenings 90
Repairs to snooker table 35
Refreshments 240
Depreciation (W2) 556
___
1,581
_____
Excess of income over expenditure 1,489
_____
Current assets
Inventories for tea stall 60
Subscriptions due (4 u 20) 80
Prepayments - rent 50
Bank (W3) 1,805
______
1,995
_____
Total assets 4,219
_____
Equity and liabilities
Accumulated fund b/f (W5) 2,540
Excess of income over expenditure 1,489
_____
4,029
Current liabilities
Trade payables (tea stall) 190
_____
Total equity and liabilities 4,219
_____
Workings
(W1) Tea stall
Rs.(000) Rs.(000)
Opening inventory 120
Purchases (900 - 110 + 190) 980
_____
1,100
Less: Closing inventory 60
_____
Cost of sales 1,040
_____
(W2)
Opening value of sports equipment 2,560
Less: Table tennis table disposed of (30)
Add: Purchase of new table tennis table 250
_____
2,780
Less: Depreciation (20% u 2,780) 556
_____
Book value at 30 June 2016 2,224
_____
(W3)
Cash account
Rs.(000) Rs.(000)
Opening balance 30 Table tennis table 250
Contribution to outings 300 Rent 600
Annual fair takings 2,150 Tea stall purchases 900
Tea stall sales (W1) 1,300 Annual fair 1,450
Subscriptions (1,520 + Outings 370
400) 1,920 Prizes 90
Sale of table tennis 40 Repairs 35
table Refreshments 240
_____ Bal c/f (bal fig) 1,805
_____
5,740
_____ 5,740
_____
Income & expenditure account for the year ended June 30, 2015
Receipts Rupees Payments Rupees
Expenses A/c 1,558,200 Subscription
(600 x 6000 + 10 x 3000) 3,630,000
Dep.
Exp. -Building 338,850
-Furniture 301,200
-Sports
Equipment 398,800
-Books 138,550
Workings
Building Account
Receipts Rupees Payments Rupees
6,024,00 Depreciation
Balance b/d 0 (6,438,150×5/95) 338,850
Addition 753,000
Balance c/d 6,438,150
6,777,00
0 6,777,000
Furniture Account
Receipts Rupees Payments Rupees
3,012,00 Depreciation
Balance b/d 0 (2,710,800 u 10/90 301,200
Balance c/d 2,710,800
3,012,00
0 3,012,000
Books Account
Receipts Rupees Payments Rupees
Depreciation
Balance b/d 1,129,500 (1,246,950 u 10/90 138,550
Addition 256,000
Balance c/d 1,246,950
1,385,500 1,385,500
Subscription Account
Receipts Rupees Payments Rupees
Sub. Receivables -
Balance b/d 326,000 Adv. Subscription - b/d 86,000
Income & Exp. Account 3,630,000 Cash Received 3,605,000
Adv. Subscription - Sub. Receivables -
Balance c/d 92,000 Balance c/d 357,000
4,048,000 4,048,000
Expenses Account
Receipts Rupees Payments Rupees
Balance b/d 122,000 Balance b/d 186,900
Payment made (Rcpt. & Income & Exp A/c (Bal.
Pay. A/c) 1,591,500 Amount) 1,558,200
Balance c/d 207,600 Balance c/d 176,000
1,921,100 1,921,100
Sehat Club: Income and Expenditure Account for the year ended 30 June 2015
Amount Amount
Expenditure Income
(Rs.) (Rs.)
Salaries (63.5+4-17.5) 50,000 Subscriptions (201+8-15) 194,000
Rent (34+2-11) 25,000 Entrance fees (63+3) 66,000
Travelling expenses 1,500 Donation (38+12) 50,000
Printing and stationary 1,000 Interest (16-11) 5,000
General charges 2,500 Gain on trade-in of furniture 700
Periodicals 500
Depreciation on furniture *7,820
Depreciation on sports 3,000
equipment
Loss on furniture disposed 2,380
of (2880 - 500)
Excess of income over 222,000
expenditure
315,700 315,700
Liabilities:
Salaries payable 4,000
Rent payable 2,000
400,500
Furniture Account
Rupees Rupees
Balance b/d Asset disposed off (4,000 – 2,880
40,000 800 – 320)
New furniture 6,700 Asset exchanged 6,000
Depreciation expense *7,820
Balance c/d 30,000
46,700 46,700
* Depreciation on furniture:
20% of (40,000+6,700–3,200–6,000) = 7,500+320 (i.e. 10% of Rs. 3,200).
Rs. Rs.
Subscriptions (W1) 10,720
Shop and cafe profit (W2) 9,200
Sale of sportswear (W3) 1,400
Hire of sportswear (W4) 1,700
Interest on deposit account 800
23,820
Current assets
Heating oil 700
Shop and cafe inventories 5,000
New sportswear 2,000
Hire sportswear 1,500
Subscriptions due 90
Bank
Current account 1,300
Deposit account 16,000
26,590
27,590
Capital and liabilities
Accumulated fund b/f 23,150
Surplus for year 2,790
25,940
Current liabilities
Shop and cafe 800
Sportswear 450
Heating oil 200
Subscriptions prepaid 200
1,650
27,590
Workings
(W1) Subscriptions
Rs. Rs.
Sales 20,000
Opening inventory 7,000
Purchases (9,000 800 1,000) 8,800
15,800
Rs. Rs.
Sales 5,000
Opening inventory 3,000
Purchases (4,500 450 300) u 2
3
3,100
6,100
Rs. Rs.
Rentals 3,000
Opening balance 750
Additions of cost (4,500 450 300) u 1
3
1,550
2,300
Workings
(W1)
Cash account
Rs. Rs.
Balance b/d Cash Nil Payments as per note 2 10,577
Subscriptions (W2) 440 Balance c/d Cash Nil
Cafe sales
At cost 397
At normal selling price (bal fig) 9,740
10,577 10,577
Tutorial note: Sales have been found as a balancing figure from the cash
account. An alternative approach is to use the profit margin supplied in the
question. Total purchases need to be computed (W3) and then calculate:
Purchases Sales
Rs. Rs.
At cost 397 397
100
At margin 6,818 u 9,740
70
7,215 10,137
(W2)
Subscriptions account
Rs. Rs.
Income and expenditure Balance b/d
account (bal fig) (Subs in advance (10 u
500 Rs.5)) 50
Cash receipts
((100 10 2) u Rs.5) 440
Bad debt (2 u Rs. 5) 10
500 500
(W3)
Cafe purchases account
Rs. Rs.
Cash payments 7,455 Balance b/d 630
Balance c/d 470 Purchases (bal fig) 7,295
7,925 7,925
Equipment 4,000
Cafe inventory 840
Building society account 4,600
Payables - Cafe (630)
Payables - Heat and light (34)
Subscriptions in advance (50)
8,726
(a) HB Tennis Club income and expenditure account for the six months
ended 30 September 2015
Rs. Rs.
Income
Subscriptions (W1) 7,050
Net income from tournaments (465 132) 333
Bank interest
Profit from sale of club ties (W2) 103
Life membership (W3) 210
7,739
Expenditure
Groundsman’s wages (4,520 40) 4,560
Rent and rates (636 68) 568
Heating and lighting (674 53) 727
Postage and stationery (41 12) 53
Court maintenance 1,000
Depreciation of equipment (W4) 403
(7,311)
Excess of income over expenditure 428
(W1) The subscriptions received of Rs.12,600 are for a full year and we are also
told that 5 subscriptions were paid after 30 September.
Rs.
Subscriptions paid for 6 month period ( 6 12 u 12,600) 6,300
Subscriptions in arrears (5 u 6 12 u 300) 750
Subscription income 7,050
Alternatively this may be presented:
Subscriptions account
Rs. Rs.
Income and expenditure 7,050 Bank 12,600
Bal c/d subscriptions in Bal c/d subscriptions in
advance ( 12 u 12,600) 6,300 arrears (5 u 300 u 12 )
6 6
750
13,350 13,350
Note also that the remaining Rs.6,300 that has been paid for subscriptions
but which relates to the six months from 1 October 2015 to 31 March 2016
will be shown as a creditor, subscriptions in advance, in the statement of
financial position.
(W2)
Rs. Rs.
Sale of ties 373
Cost of sales
Purchases 450
Closing inventory ( 40 100 u 450) (1840)
2470
Profit on sale of ties 1043
(W3) The life membership fees paid of Rs.4,200 are to be taken to the income
and expenditure account over 10 years or 120 months. Therefore the
amount to be taken to income and expenditure in this 6 month period is
6/120 u Rs.4,200 = Rs.210.
This will leave Rs.4,200 Rs.210 = Rs.3,990 in the Life membership fund
on 30 September 2015.
(W4)
Rs.
Cost of equipment 4,080
Less: Estimated scrap value 450
4,030
This is to be depreciated over 5 years or 60 months.
u 4,030 = Rs.403.
6
Depreciation charge 60
Monarch Sports Club: Income and expenditure account year ended 30 June
2015
Rs. Rs.
Income
Annual subscriptions (W1) 18,400
Life membership (3,000 u 10%) 300
Entrance fees 2,500
Surplus from competitions (W2) 3,200
24,400
Expenditure
Transport 3,700
Coaching fees (2,100 150 + 450) 2,400
Repairs 800
Bad debts 100
Loss on disposal of equipment (W3) 200
Depreciation (W4) 800
(8,000)
Surplus for the year 16,400
Workings
(W1)
Subscriptions account
Rs. Rs.
Balance b/d (in arrears) 200 Balance b/d (in advance) 1,100
I + E a/c 18,400 Cash
Balance c/d (in advance) 900 Bad debts 100
Balance c/d (in arrears) 300
19,500 19,500
(W2) Competitions
Rs.
Receipts 7,500
Prizes (4,300)
Surplus 3,200
(W4) Depreciation
20% u 4,000 = 800.
Current liabilities
Payables 1,320
Subscriptions in advance 960
2,280
123,075
Working
Non-current assets Cost Depreciation Net
Rs. Rs. Rs.
Premises 80,000 (1,600) 78,400
Furniture 18,000 (1,800) 16,200
Equipment 4,000 (800) 3,200
102,000 4,200 97,800
a)
Rs.
Sales 98,000
Cost of sales (98,000 u 100/125) 78,400
7.2 IRUM
a)
Cash account
Rs.000 Rs.000
Opening balance 100 Bankings 65,400
Wages (50 x Rs.50,000) 2,500
Drawings (50 x Rs.30,000) 1,500
Cash takings (bal fig) 69,400 Closing balance 100
69,500 69,500
Cost of sales
Rs.000
Opening inventory 10,400
Purchases 43,500
53,900
Less: closing inventory (3,900)
(balancing figure)
Cost of sales (above) 50,000
(a) Greengrocer
% Rs. Rs.
Sales revenue 100 49,200
Less Cost of goods sold
Opening inventory 3,784
Purchases 38,632
———
42,416
Less Closing inventory (5,516)
(75) ——— (36,900)
—— ———
Gross profit 25 12,300
—— ———
(b) Rival
% Rs.
Sales revenue 125 50,100
100
Cost of goods sold ( u Rs.50,100 = Rs.40,080) (100) (40,080)
125
—— ———
Gross profit 25 10,020
—— ———
100 13,440
Opening inventory ( u Rs.16,800)
125
Purchases (Eal fig) 171,174
————
184,614
Closing inventory (16,800)
————
Cost of goods sold 167,814
————
7.4 TAHIR
Current liabilities
Trade payables 470
Accrued expenses (30 + 50) 80
550
Total capital and liabilities 6,399
7.5 IJAZ
Capital account
At 1 January 2015 (W1) 1,652
Add Profit for year 1,858
3,510
Less Drawings (W5) (1,100)
2,410
Current liabilities
Trade payables 914
Accrued expenses 103
1,017
Total capital and liabilities 3,427
Workings
1 Rs.000 Rs.000
Balance b/d 268 Cheques receipts from
customers 1,416
Revenue for year (Eal fig) 5,877 Bad debt written off 30
Cash takings 4,317
Receivables c/d (412 – 30) 382
——— ———
6,145 6,145
——— ———
2 Rs.000 Rs.000
Cash 316 Balance b/d 712
Bank 2,715 Drawings 100
Balance c/d 914 Purchases for year (Eal fig) 3,133
——— ———
3,945 3,945
——— ———
(4) Expenses
3 Rs.000 Rs.000
Cash 584 Balance b/d 116
Bank 519 P & L a/c 1,090
Balance c/d 103
——— ———
1,206 1,206
——— ———
(5) Drawings
4 Rs.000 Rs.000
Purchases 100
Cash a/c 600
Bank a/c 400 Balance c/d (or trf capital) 1,100
——— ———
1,100 1,100
——— ———
5 Rs.000 Rs.000
Bad debt (w/off receivables) 30 P & L a/c 49
Provision for doubtful debts
a/c (5% u 382) (increase) 19
—— ——
49 49
—— ——
(7) Depreciation
7.6 RASHID
Capital account
Capital introduced 200,000
Add Net profit 4,263
204,263
Less Drawings (W2) (2,274)
201,989
Current liabilities
Trade payables 29,957
Accrued expenses (W4) 125
30,082
Total capital and liabilities 232,071
Workings
(1) Cash
6 Rs.000 Rs.000
Balance b/d Nil Wages (75 u 52) 3,900
Total sales (Eal fig) 132,500 Cleaning (10 u 52) 520
Sundries (15 u 52) 780
Drawings (25 u 52) 1,300
Bank 125,750
Balance c/d 250
———— ————
132,500 132,500
———— ————
(2) Drawings
7 Rs.000 Rs.000
Cash 1,300 Balance c/d (or trf capital) 2,274
Bank 323
Total purchases (W6) 651
——— ———
2,274 2,274
——— ———
(3) Wages
8 Rs.000 Rs.000
Cash 3,900 P & L a/c 19,182
Bank 15,282
——— ———
19,182 19,182
——— ———
(4) Telephone
9 Rs.000 Rs.000
Bank 896 P & L a/c 1,021
Balance c/d 125
——— ———
1,021 1,021
——— ———
10 Rs.000 Rs.000
Bank 1,682 P & L a/c 1,424
Balance c/d 258
——— ———
1,682 1,682
——— ———
11 Rs.000 Rs.000
Bank 86,232 Trading a/c 115,538
Balance c/d 29,957 Goods for own use (Eal fig) 651
———— ————
116,189 116,189
———— ————
(7) Repairs
12 Rs.000 Rs.000
Bank 3,637 P & L a/c 4,022
Bank 385
——— ———
4,022 4,022
——— ———
13 Rs.000 Rs.000
Trading a/c (Eal fig) 142,850 Cash (W1) 132,500
Balance c/d 10,350
———— ————
142,850 142,850
———— ————
7.7 MUDASSAR
Workings
14 Rs.000 Rs.000
Balance b/f 380 Wages 1,800
Customers’ receipts 21,550 Sundry expenses 250
Purchases 300
Drawings 2,400
Bankings 16,720
Defalcation (theft!) 460
——— ———
21,930 21,930
——— ———
15 Rs.000 Rs.000
Cash 300 Balance b/f 110
Bank 13,600 Purchases 14,110
Discounts received 200
Balance c/d 120
——— ———
14,220 14,220
——— ———
16 Rs.000 Rs.000
Balance b/f 90 Receipts 21,550
Sales 21,910 Discounts allowed 300
Balance c/f 150
——— ———
22,000 22,000
——— ———
7.8 ASLAM
Current assets
Inventory 560
Trade receivables 1,200
Balance at bank 204
Cash in hand (W1) 10
1,974
Total assets 2,872
Rs.000 Rs.000
Capital account
Capital introduced 150
Add Profit for the year 3,186
3,336
Less Drawings (936 – 104 + 65 + 342) (1,239)
2,097
Non-current liability
Loan account – mother 400
Current liabilities
Trade payables 149
Accrued expenses 36
Van instalments (5 u 38) 190
375
2,872
Workings
17 Rs.000 Rs.000
Bank a/c (cash from bank) 3,100 Bank a/c (bankings) 9,204
Work done a/c (Eal fig = Wages a/c 3,281
takings) 11,866 Drawing a/c (private NIC) 65
Materials a/c 1,400
Electricity a/c 56
General expenses a/c 14
Drawings a/c (52 u 16) 832
Rent a/c 104
Balance c/d (cash in hand) 10
——— ———
14,966 14,966
——— ———
18 Rs.000 Rs.000
Cash a/c 1,400 Balance c/d (inventory) 560
Bank a/c 4,790 P & L a/c 5,779
Balance c/d (liability) 149
——— ———
6,339 6,339
——— ———
19 Rs.000 Rs.000
P & L a/c 13,066 Cash a/c 11,866
Balance c/d 1,200
——— ———
13,066 13,066
——— ———
7.9 UMAR
To get sales and purchases, start with the cash account and then move on to the
total accounts. Many incomplete records questions require the use of these
“collection” accounts to find missing balances.
(b) Statement of comprehensive income for the year ended 31 December 2015
Rs.000 Rs.000 Rs.000
Revenue (W2) 39,156
Opening inventory 4,500
Purchases (W3) 31,420
35,920
Less Closing inventory (5,800)
(30,120)
Gross profit 9,036
Administrative expenses
Rent and rates (475 + 40 – 50) 465
Light and heat (210 – 80 + 70) 200
Wages 2,950
Depreciation of fixtures (2,880 + 100 – 350
2,550)
Sundry expenses (140 + 800 – 240 + 190) 890 4,855
Financing costs
Loan interest 120
Bad debt 200
Discounts (net) (520 – 480) 40 360
(5,215)
Net profit for the year 3,821
Tutorial note: This working is not specifically required therefore no marks are
awarded to it.
20 Rs.000 Rs.000
Balance b/f 2,800 Cash a/c (takings) 38,416
Bank a/c Discounts allowed a/c 520
(dishonoured cheques) 180 Bad debts a/c 200
Trading a/c (Eal fig) 39,156 Balance c/f 3,000
——— ———
42,136 42,136
——— ———
21 Rs.000 Rs.000
Bank a/c 30,540 Balance b/f 1,800
Discounts received a/c 480 Trading a/c (Eal fig) 31,420
Balance c/f 2,200
——— ———
33,220 33,220
——— ———
7.10 YASIN
Workings
22 Rs.000 Rs.000
Balance b/f 400 Cash received 25,505
Sales (Eal) 25,965 Bad debt 223
Balance c/f 637
——— ———
26,365 26,365
——— ———
Balance b/f 637
23 Rs.000 Rs.000
Bank 14,863 Credit purchases (Eal) 15,346
Bank (unpresented cheque) 125
Balance c/f 358
——— ———
15,346 15,346
——— ———
24 Rs.000 Rs.000
Cash received 25,505 Wrapping materials 525
Staff wages 3,423
Purchases for resale 165
Petrol and oil 236
Drawings (20 u 52) 1,040
Cash banked 19,900
Balance c/f 180
Difference (drawings) (Eal) 36
——— ———
25,505 25,505
——— ———
7.11 MUNIRA
(i) Purchases ledger control account
Rs. 000 Rs. 000
Cash 12,700 Bal b/f 8,000
Trade discount
Received Purchases (Credit)
(not to be booked) 0 Balancing figure 13,930
Bal c/f (9,500 + 470 –
740) 9,230
21,930 21,930
7.12 ADNAN
Adnan: Statement of comprehensive income for the year ended December 31, 2015
Rs. Rs.
Sales (W) 1,774,815
Opening inventory 15,700
Purchases (130,800+1,423,800 – 116,100) 1,438,500
1,454,200
Closing inventory (27,500)
1,426,700
Gross profit 348,115
Less expenses:
Wages 106,800
Rent (3,500×9) + (4,500×3) 45,000
Electricity & telephone (33,0000+8,800) 41,800
Depreciation (285,000×0.1)+(75,000×0.1×6/12) 32,250
(225,850)
Net profit 122,265
Note: The statement of financial position for 2014 is not a part of the
requirement, but has been prepared for computing opening balance of capital.
Working
Computation of sales
Cost of sales (15,700 + 1,438,500 – 27,500) 1,426,700
Sales
Cost of cash sales (20% of 1,426,700) 285,340
Adjusting for mark up u 1.22
Cash sales 348,115
7.13 ASIF
Mr. Asif: Statement of comprehensive income for the year ended June 30, 2015
Rs. Rs.
Cash sales (W4) 709,750
Credit sales (W6) 2,996,000
Less: Returns (15,000)
3,690,750
Cost of goods sold:
Opening inventory 482,500
Add: Purchases 2,570,000
3,052,500
Less: Closing inventory (including inventory at cost on
sale or return basis) (W1) (592,000)
2,460,500
Gross profit 1,230,250
Discounts received 30,300
1,260,550
Less expenses
Salaries 440,400
Trade expenses
(212,500+19,000 +53,800 –21,700 – 9,700 +25,000) 278,900
Interest on loan (6% of 500,000) 30,000
Provision for doubtful debts (4,200 – 3,700) 500
Loss on sale of furniture (W2) 73,600
Depreciation for year (W3) 57,700
(881,100)
379,450
Commission- (5/105 of 379,450) (18,069)
Net profit for the year 361,381
Workings:
1. Closing inventory Rs.
Inventory on premises 580,000
Add: Inventory with customers on sale or return (Rs.18,000/1.2) 12,000
592,000
Rs.
3. Depreciation
(i) On Rs.825,000-Rs.280,000 = Rs.545,000 at 10% p.a. 54,500
(ii) On Rs.64,000 at 10% p.a. for six months 3,200
57,700
7.14 MANSOOR
Mansoor: Statement of comprehensive income for the year ended June 30,
2015
Rs. Rs.
Sales 125% of (552,000 + 5,341,000 - 670,000) 6,528,750
Workings:
Payables
Bank 5,061,000 Opening balance 220,000
Purchases
Closing balance 212,000 (Balancing figure) 5,053,000
5,273,000 5,273,000
Receivables
Opening balance 281,000 Cash (Balancing figure) 6,315,750
Sales 6,528,750 Closing balance 494,000
6,809,750 6,809,750
Amount in Rupees
Cash and Bank
Cash Bank Cash Bank
Opening Assistant's
balance 35,000 307,500 salary 132,000
Receivables 6,315,750 Purchases 288,000
Drawings-bal
Scrap sales 35,000 figure 144,450
Cash 5,780,800 Bank 5,780,800
Drawings 188,000
Sundry
expenses 15,000
Accounting
charges 20,500
Electricity 50,500
Property tax 32,000
Rent 240,500
Payables 5,061,000
Fixtures 45,000
Closing balance 40,500 435,800
6,385,750 6,088,300 6,385,750 6,088,300
7.15 DANISH
Danish
Statement of comprehensive income
for the year ended 31 December 2013
Rupees Rupees
Opening
inventory 25,000 Sales (W - 1) 89,800
Purchases (W - 2) 69,000 less: Returns (3,000) 86,800
Closing Inventory (W -
Less returns (2,000) 67,000 5) 30,000
Gross profit c/d 24,800
116,800 116,800
W-4 Cash
Rupees Rupees
Balance b/d 4,500 Payments to suppliers 63,000
Receipts from customers 80,000 Expenses paid 6,000
Drawings 5,000
Rent paid 2,500
Balance c/d 8,000
84,500 84,500
8.1 A AND B
(a) Revaluation Account of the Firm
Non-current assets 2,625,000
Investments 437,500 Non-current assets 3,100,000
Current assets 1,750,000 Investment 400,000
Profit on revaluation
transferred to: Current assets 1,575,000
- A (3/5) 157,500
- B (2/5) 105,000
262,500
5,075,000 5,075,000
(b) A, B & C
Statement of financial position as at 1st July 2013
Rupees
Assets
Non-current assets 3,100,000
Long term receivables 875,000
Current assets (1,575,000 + 1,460,000) 3,035,000
7,010,000
Liabilities
Capital Account:
A 1,170,000
B 702,500
C 1,200,000
3,072,500
Long term loans 1,750,000
Current liabilities 2,187,500
7,010,000
8.2 P, Q AND R
There are two events, a retirement and an admission of a new partner. Each must
be dealt with separately.
Retirement of R
The profit sharing ratio before retirement is as follows:
P Q R Total
640,000 320,000 480,000 1.440.000
Simplifying 64 32 48 144
Using 16 as a common
denominator 4 2 3 9
Note that R owns 3/9 or 1/3 of the business.
If R’s share of goodwill is Rs. 216,000 and R owns 1/3 of the business it follows that
the total goodwill is Rs.216,000 u 3 = Rs.648,000.
The profit sharing ratio after retirement but before admitting S is as follows
P Q Total
640,000 320,000 960,000
Simplifying 64 32 96
Using 32 as a common
denominator 2 1 3
Revaluation Account
Rs. Rs’
Write down of inventory 25,000 Motor car 50,000
Profit transferred to: Allowance – receivables 20,000
P 80,000 Investments 135,000
Q 40,000
R 60,000
180,000
205,000 205,000
8.3 X Y AND Z
There are two events, a retirement and an admission of a new partner. Each must
be dealt with separately.
(i) When goodwill is not recorded in the books:
Retirement of X: Dr (Rs.) Cr (Rs.)
Journal 1: Recognise goodwill in old profit
sharing ratio (W1)
Goodwill 1,890,000
X’s capital account (2) 420,000
Y’s capital account (3) 630,000
Z’s capital account (4) 840,000
Journal 2: Remove goodwill in new profit
sharing ratio (W1)
Y’s capital account (3) 810,000
Z’s capital account (4) 1,080,000
Goodwill account 1,890,000
Alternative to journals 1 and 2
Y’s capital account 180,000
Z’s capital account 240,000
X’s capital account 420,000
Journal 3: Withdrawal of X’s interest in the
partnership (W2)
X’s capital account 1,420,000
Current assets (cash/bank) 1,420,000
Admission of A:
Journal 4: Recognise goodwill in old profit
sharing ratio (W1)
Goodwill (W3) 2,250,000
Y’s capital account (3) 964,286
Z’s capital account (4) 1,285,714
Journal 5: Remove goodwill in new profit
sharing ratio (W1)
Y’s capital account (3) 750,000
Z’s capital account (4) 1,000,000
A’s capital account (2) 500,000
Goodwill account 2,250,000
Alternative to journals 4 and 5
A’s capital account 500,000
Y’s capital account 214,286
Z’s capital account 285,714
Journal 6: Payment of cash into the partnership by A
Cash (W4) 1,380,000
A’s capital account 1,380,000
(ii) When goodwill is recorded in the books:
Retirement of X: Dr (Rs.) Cr (Rs.)
Journal 1: Recognise goodwill in old profit
sharing ratio (W1)
Goodwill 1,890,000
X’s capital account (2) 420,000
Y’s capital account (3) 630,000
Z’s capital account (4) 840,000
Journal 2: Withdrawal of X’s interest in the
partnership (W2)
X’s capital account 1,420,000
Current assets (cash/bank) 1,420,000
Admission of A:
Journal 3: Recognise additional goodwill (W3)
in old profit sharing ratio (W1)
Goodwill 360,000
Y’s capital account (3) 154,286
Z’s capital account (4) 205,714
Journal 4: Payment of cash into the partnership by A
Cash (W4) 1,380,000
A’s capital account 1,380,000
WORKINGS
Profit share:
First 3 months Total A B
Salaries:
3 u 28,000 84,000 84,000
3 u 25,000 75,000 75,000
159,000
A’s share (3/5 of 130,500) 78,300 78,300
2
B’s share ( /5 of 130,500) 52,200 52,200
Residual profit 130,500
Profit for the first 3 months 289,500 162,300 127,200
Profit share:
Last 9 months Total A B S
Salaries:
9 u 28,000 252,000 252,000
9 u 25,000 225,000 225,000
9 u 20,000 180,000 180,000
657,000
A’s share (35% of 307,286) 107,550 107,550
B’s share (35% of 307,286) 107,550 107,550
S’s share (30% of 307,286) 92,186 92,186
Residual profit 307,286
Profit for the first 3 months 964,286 359,550 332,550 272,186
Alpha, Beta and Gamma Statement of financial position as on 1st April, 2013
Assets Rs. Rs.
Non-current assets:
Furniture & fittings 600,000
Add: brought by Gamma 120,000
720,000
Add: as per adjustment 6,400
726,400
Office equipment 300,000
Motor car 375,000
1,401,400
Current assets:
Inventory 250,000
Add: brought by Gamma 80,000
330,000
Sundry receivables 190,000
Less: allowance for bad debts 11,400
178,600
Cash at bank (118,000+150,000+91,080) 359,080
867,680
2,269,080
3 Profit adjustments
Alpha and Beta have already shared in a profit figure that included the errors
discovered.
The total adjustments to profit due to these errors must be shared between
the original partners in the old profit sharing ratio.
The complete journals are as follows (note that these were not required but
are given for completeness).
Dr (Rs.) Cr (Rs.)
Furniture 6,400
Alpha’s capital (60%) 3,840
Beta’s capital (40%) 2,560
Alpha’s capital (60%) 14,400
Beta’s capital (40%) 9,600
Payables 24,000
Alpha’s capital (60%) 6,840
Beta’s capital (40%) 4,560
Allowance for doubtful debts 11,400
Net impact on each partner Alpha Beta
Credit (3,840) (2,560)
Debit 14,400 9,600
Debit 6,840 4,560
Net debit 17,400 11,600
4 Cash introduced by Gamma
Rs.
Goodwill purchase (W2) 91,080
Agreed amount (given in question) 150,000
241,080
8.6 L&N
Capital Accounts
L N
Rs. Rs.
Bal b/d 150,000 100,000
Goodwill - Revaluation old PSR (3:2) 48,000 32,000
Revaluation of other assets:
L&B 40,000
P&E (6,000)
Inventory (20,000)
Receivables 3,000
Old PSR (3:2) 17,000 10,200 6,800
Balance c/d into new partnership 208,200 138,800
S M
Rs. Rs.
Bal b/d 60,000 20,000
Goodwill - Revaluation old PSR (2:1) 40,000 20,000
Motor car taken over (6,000)
Profit on car taken over - old PSR (2:1) 1,600 800
Revaluation of other assets:
P&E (29,990 - (26,000 - 3,600) 7,590
Inventory (6,000)
Receivables (4,500)
Old PSR (2:1) (2,910) (1,940) (970)
Balance c/d into new partnership 99,660 33,830
New books - L, N and S (showing M’s retirement)
L N S M
Difference to be transferred
to current account (15,130) 27,135 (12,005)
Current liabilities
Overdraft 40,000
Payables 170,000
(210,000) 162,500
340,490
Current Capital
L (15,130) 153,330 138,200
N 27,135 76,665 103,800
S (12,005) 76,665 64,660
306,660 306,660
Loan account (M) 33,830
340,490
8.7 W, Y AND A
Realisation accounts
Rs. Rs. Rs.
Assets at carrying amount: Cash - proceeds of sale:
Premises 520,000 Premises 600,000
Plant and machinery 80,000 Plant 50,000
Vehicles 60,000 Inventory 75,000
Inventory 90,000 Receivables 67,000
Receivables 70,000 Discount received 2,000
Dissolution costs 20,000 Capitals accounts - cars
taken over
Partners capital accounts - W 25,000
Profit on realisation in PSR Y 30,000
W 9,000 A 15,000
Y 9,000
A 6,000
______
24,000
_______
_______
864,000
_______ 864,000
_______
Cash Account
Rs. Rs.
Bal b/d 40,000 Payables 18,000
Realisation a/c - proceeds
Receivables 67,000 Costs 20,000
Premises 600,000 Loan - Y 100,000
Plant and Machinery 50,000 Capital a/c W 304,000
to close Y 191,000
Inventory _______ off
75,000 A 199,000
_______
832,000
_______ 832,000
_______
Capital accounts
W Y A W Y A
Rs. Rs. Rs. Rs. Rs. Rs.
B/d 300,000 200,000 200,000
Cars 25,000 30,000 15,000 Current 20,000 12,000 8,000
Cash _______
304,000 _______
191,000 _______
199,000 Profit 9,000 9,000
_______ _______ 6,000
_______
329,000 _______
_______ 221,000 _______
214,000 329,000 _______
_______ 221,000 214,000
_______
9.5 REGRESSION 1
Workings
Output Total
cost
units Rs.000
x y 6x2 6xy 6y2
5 20 25 100 400
9 27 81 243 729
4 17 16 68 289
5 19 25 95 361
6 23 36 138 529
29 106 183 644 2,308
= 6x = 6y = 6x2 = 6xy = 6y2
9.6 REGRESSION 2
5(254) - (15)(79)
b =
5(55) - (15)(15)
1,270 - 1,185
=
275 - 225
b = 85/50 = 1.7
79 1.7(15)
a =
5 5
a = 10.7
In a month when output is 15,000 units, the estimated total costs are:
Rs.
Fixed costs 25,600
Variable costs (25,000 u Rs.2.20) 55,000
Total costs 80,600
Workings
Output Total cost
2
x y x xy y2
17 63 289 1,071 3,969
15 61 225 915 3,721
12 52 144 624 2,704
22 74 484 1,628 5,476
18 68 324 1,224 4,624
84 318 1,466 5,462 20,494
5 5 , 464 84 318
b
5 1, 466 84
2
27 ,310 26 ,712
7 ,330 7 ,056
598
2 . 18
274
318 2 . 18 84
a
5 5
Variable costs = Rs.2.18 per unit and fixed costs per month are Rs.27,000.
Rs.
Fixed costs 27,000
Variable costs (25,000 u Rs.2.18) 54,500
Total costs 81,500
10.1 WASIM
Ratios
Year 7 Year 6
Gross profit % =
Gross profit 405 362
x 100 x 100 = 19% x 100 = 20%
Sales 2,160 1, 806
Net profit % =
Net profit 9 53
x 100 x 100 = 0.4% x 100 = 2.9%
Sales 2,160 1, 806
15 56
x 100 = 6% x 100 = 29%
246 190
Sales
Asset turnover = x 100
Share capital and reserves + Long - term debt capital
2,160 1, 806
= 8.8 times = 9.5 times
246 190
Current ratio =
Current assets 422 265
= 1.7 times = 1.8 times
Current liabilities 254 147
Quick ratio =
Current assets excluding inventory 422 - 106 265 - 61
1 .2 times 1.4 times
Current liabilities 254 147
Inventory turnover =
Inventory 106 x 365 61 x 365
x 365 22 days = 15 days
Cost of sales 1, 755 1, 444
Net profit % =
Net profit 44, 895 270, 830
x 100 x 100 = 30% x 100 = 39%
Sales 150, 000 700, 000
Sales
Asset turnover = x 100
Share capital and reserves + Long - term debt capital
Mo 700, 000
= 0.85 times
565, 580 + 250, 000
Amir Mo
Current ratio =
Current assets 50, 000 153, 250
= 2.2 times = 1.3 times
Current liabilities 22, 605 117, 670
Quick ratio =
Current assets excluding inventory 50, 000 - 12, 000 153, 250 - 26, 250
= 1.7 times = 1.1 times
Current liabilities 22, 605 117, 670
Inventory turnover =
Inventory 12, 000 26, 250
x 365 x 365 = 73 days x 365 = 46 days
Cost of sales 60, 000 210, 000
= 2.58:1 = 1.15:1
(ii) Acid test
= 1.42:1 = 0.75:1
(iii) Creditors ratio
= 59 days = 94 days
Collection period/Receivables
(iv)
Ratio
= 79 days = 64 days